Question 1

What is Union Pacific Corp.'s WACC?

Accepted Answer

Union Pacific Corp. (UNP) has a Weighted Average Cost of Capital (WACC) of 6.90%. This is calculated using a Cost of Equity of 7.68% (via CAPM with a beta of 0.70) and a pre-tax Cost of Debt of 4.11%, with an equity weight of 82.41% in the capital structure.

Question 2

Is Union Pacific Corp.'s WACC high or low?

Accepted Answer

Union Pacific Corp.'s WACC of 6.90% is below the typical range of 8-12% for most companies, indicating relatively low cost of capital and lower risk. WACC is used as the discount rate in DCF valuations — a lower WACC results in higher present values of future cash flows.

Question 3

How is Union Pacific Corp.'s WACC calculated?

Accepted Answer

Union Pacific Corp.'s WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 7.68% is derived from the CAPM model using a beta of 0.70. The pre-tax Cost of Debt (Rd) is 4.11%. The capital structure is 82.41% equity and 17.59% debt.

Union Pacific Corp. (UNP) — WACC 分析

WACC 构成

解读

Union Pacific Corp.（UNP）WACC：6.90%

WACC计算器

Union Pacific Corp.（UNP） WACC 解读

UNP 公司分析

UNP DCF 估值

继续做同行对比