Norfolk Southern Corporation (NSC) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Norfolk Southern Corporation (US:NSC), trading at 333.93. In 2025, Norfolk Southern Corporation generated $12.18 Billion in revenue and $2.16 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Norfolk Southern Corporation is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 333.93
- Recent Revenue (2025): $12.18 Billion
- Free Cash Flow (2025): $2.16 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.