Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
11.47美元10.73美元13.45美元
+323%
10.73美元Current price is 323.4% above the base model value.
CS
IndustrialsRailroadsUnited States
CSX.US · CSX Corporation
NMS · US · USD
Latest price45.41美元
30D+15.55%
Vs. base value+117%
Research summary
CSX.US latest organized financial period shows revenue year-over-year comparison is not complete and net income down 16.74% year over year. Current price is about 45.41美元, while the model base case is about 20.95美元; the price is 117% from the base case. This summary is intended for public-information research and model review.
Key financial trend
Unit: 美元
Revenue-
Net income28.89亿美元
Free cash flow17.11亿美元
Operating cash flow46.13亿美元
Price trend
Price date: 2026/04/23 · Updated: 2026/04/25 07:53
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price45.41美元
Base value20.95美元
Vs. base+117%
Price date2026/04/23
22.41美元20.95美元23.85美元
+117%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
22.41美元20.95美元26.27美元
+117%
20.95美元Current price is 116.7% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
---
-
17.0%当前价格隐含未来 FCF 年化增长约 17.0%。
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
23.85美元23.85美元23.85美元
+90.4%
23.85美元Current price is 90.4% above the base model value.
Updated: 2026/04/25 07:53
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 80
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | - | 28.89亿美元 | 17.11亿美元 | 1.54 |
| 2024/12/30 | Annual | - | 34.7亿美元 | 27.18亿美元 | 1.79 |
| 2023/12/30 | Annual | 146.6亿美元 | 36.68亿美元 | 32.57亿美元 | 1.85 |
| 2022/12/30 | Annual | 148.5亿美元 | 41.14亿美元 | 34.13亿美元 | 1.95 |
| 2021/12/30 | Annual | - | - | - | - |
Related stocks
View allAd placement