GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Union Pacific Corp (BSP:UPAC34) » Definitions » Cyclically Adjusted FCF per Share

Union Pacific (BSP:UPAC34) Cyclically Adjusted FCF per Share : R$9.76 (As of Mar. 2024)


View and export this data going back to 2015. Start your Free Trial

What is Union Pacific Cyclically Adjusted FCF per Share?

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Union Pacific's adjusted free cash flow per share for the three months ended in Mar. 2024 was R$2.703. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is R$9.76 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Union Pacific's average Cyclically Adjusted FCF Growth Rate was 8.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 14.40% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 16.20% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 20.50% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Union Pacific was 44.90% per year. The lowest was -24.10% per year. And the median was 17.10% per year.

As of today (2024-05-20), Union Pacific's current stock price is R$317.14. Union Pacific's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was R$9.76. Union Pacific's Cyclically Adjusted Price-to-FCF of today is 32.49.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Union Pacific was 86.42. The lowest was 26.78. And the median was 41.93.


Union Pacific Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Union Pacific's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Union Pacific Cyclically Adjusted FCF per Share Chart

Union Pacific Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 4.45 6.37 8.36 9.45 9.09

Union Pacific Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 8.81 8.85 9.51 9.09 9.76

Competitive Comparison of Union Pacific's Cyclically Adjusted FCF per Share

For the Railroads subindustry, Union Pacific's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Union Pacific's Cyclically Adjusted Price-to-FCF Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Union Pacific's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Union Pacific's Cyclically Adjusted Price-to-FCF falls into.



Union Pacific Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Union Pacific's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2024 (Change)*Current CPI (Mar. 2024)
=2.703/131.7762*131.7762
=2.703

Current CPI (Mar. 2024) = 131.7762.

Union Pacific Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 0.172 100.560 0.225
201409 0.638 100.428 0.837
201412 0.673 99.070 0.895
201503 0.857 99.621 1.134
201506 0.536 100.684 0.702
201509 0.830 100.392 1.089
201512 0.445 99.792 0.588
201603 1.623 100.470 2.129
201606 0.457 101.688 0.592
201609 0.907 101.861 1.173
201612 1.179 101.863 1.525
201703 1.029 102.862 1.318
201706 0.814 103.349 1.038
201709 1.128 104.136 1.427
201712 1.018 104.011 1.290
201803 1.042 105.290 1.304
201806 1.763 106.317 2.185
201809 2.117 106.507 2.619
201812 1.726 105.998 2.146
201903 1.611 107.251 1.979
201906 1.543 108.070 1.881
201909 2.097 108.329 2.551
201912 2.048 108.420 2.489
202003 2.400 108.902 2.904
202006 2.760 108.767 3.344
202009 1.807 109.815 2.168
202012 3.651 109.897 4.378
202103 2.994 111.754 3.530
202106 3.060 114.631 3.518
202109 3.103 115.734 3.533
202112 3.387 117.630 3.794
202203 2.725 121.301 2.960
202206 2.283 125.017 2.406
202209 3.919 125.227 4.124
202212 2.910 125.222 3.062
202303 2.274 127.348 2.353
202306 2.355 128.729 2.411
202309 2.330 129.860 2.364
202312 2.754 129.419 2.804
202403 2.703 131.776 2.703

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


Union Pacific  (BSP:UPAC34) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Union Pacific's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=317.14/9.76
=32.49

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Union Pacific was 86.42. The lowest was 26.78. And the median was 41.93.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Union Pacific Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of Union Pacific's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Union Pacific (BSP:UPAC34) Business Description

Industry
Address
1400 Douglas Street, Omaha, NE, USA, 68179
Omaha, Nebraska-based Union Pacific is the largest public railroad in North America. Operating on more than 30,000 miles of track in the western two thirds of the U.S., UP generated $25 billion of revenue in 2022 by hauling coal, industrial products, intermodal containers, agriculture goods, chemicals, and automotive goods. UP owns about one fourth of Mexican railroad Ferromex and derives roughly 10% of its revenue hauling freight to and from Mexico.

Union Pacific (BSP:UPAC34) Headlines

No Headlines