ODFL
Old Dominion Freight Line Inc
Price:  
190.22 
USD
Volume:  
1,855,787.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ODFL Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of Old Dominion Freight Line Inc (ODFL) is 150.18 USD. This ODFL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 190.22 USD, the upside of Old Dominion Freight Line Inc is %.

The range of the Intrinsic Value is 93.54 - 453.02 USD

190.22 USD
Stock Price
150.18 USD
Intrinsic Value
Intrinsic Value Details

ODFL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 93.54 - 453.02 150.18 -21.1%
DCF (Growth 10y) 98.91 - 440.38 153.32 -19.4%
DCF (EBITDA 5y) 100.25 - 135.73 120.19 -36.8%
DCF (EBITDA 10y) 103.57 - 150.73 127.40 -33.0%
Fair Value 100.79 - 100.79 100.79 -47.02%
P/E 110.53 - 157.90 138.70 -27.1%
EV/EBITDA 85.09 - 141.21 105.99 -44.3%
EPV 67.87 - 104.01 85.94 -54.8%
DDM - Stable 59.92 - 411.64 235.78 24.0%
DDM - Multi 72.22 - 389.71 122.26 -35.7%

ODFL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 41,332.90
Beta 1.23
Outstanding shares (mil) 217.29
Enterprise Value (mil) 40,831.91
Market risk premium 4.60%
Cost of Equity 7.98%
Cost of Debt 5.35%
WACC 7.97%