As of 2024-12-12, the Intrinsic Value of Old Dominion Freight Line Inc (ODFL) is
133.49 USD. This ODFL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 204.81 USD, the upside of Old Dominion Freight Line Inc is
-34.80%.
The range of the Intrinsic Value is 86.68 - 318.33 USD
133.49 USD
Intrinsic Value
ODFL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
86.68 - 318.33 |
133.49 |
-34.8% |
| DCF (Growth 10y) |
89.93 - 301.17 |
133.10 |
-35.0% |
| DCF (EBITDA 5y) |
115.34 - 140.82 |
129.56 |
-36.7% |
| DCF (EBITDA 10y) |
110.41 - 148.38 |
129.37 |
-36.8% |
| Fair Value |
102.49 - 102.49 |
102.49 |
-49.96% |
| P/E |
129.16 - 196.05 |
159.44 |
-22.2% |
| EV/EBITDA |
94.93 - 152.84 |
116.84 |
-43.0% |
| EPV |
63.35 - 94.84 |
79.10 |
-61.4% |
| DDM - Stable |
56.48 - 286.69 |
171.59 |
-16.2% |
| DDM - Multi |
69.63 - 273.37 |
110.81 |
-45.9% |
ODFL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
43,726.93 |
| Beta |
1.15 |
| Outstanding shares (mil) |
213.50 |
| Enterprise Value (mil) |
43,712.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.53% |
| Cost of Debt |
5.27% |
| WACC |
8.52% |