ODFL
Old Dominion Freight Line Inc
Price:  
206.34 
USD
Volume:  
1,270,632.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ODFL Intrinsic Value

-39.00 %
Upside

As of 2025-02-17, the Intrinsic Value of Old Dominion Freight Line Inc (ODFL) is 125.80 USD. This ODFL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 206.34 USD, the upside of Old Dominion Freight Line Inc is -39.00%.

The range of the Intrinsic Value is 83.19 - 279.86 USD

206.34 USD
Stock Price
125.80 USD
Intrinsic Value
Intrinsic Value Details

ODFL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 83.19 - 279.86 125.80 -39.0%
DCF (Growth 10y) 84.17 - 257.20 122.17 -40.8%
DCF (EBITDA 5y) 98.27 - 123.93 109.36 -47.0%
DCF (EBITDA 10y) 94.79 - 129.43 109.72 -46.8%
Fair Value 90.98 - 90.98 90.98 -55.91%
P/E 127.82 - 201.77 166.67 -19.2%
EV/EBITDA 84.64 - 134.61 99.84 -51.6%
EPV 64.84 - 95.34 80.09 -61.2%
DDM - Stable 52.89 - 246.25 149.57 -27.5%
DDM - Multi 64.84 - 236.51 101.99 -50.6%

ODFL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 44,053.59
Beta 1.09
Outstanding shares (mil) 213.50
Enterprise Value (mil) 44,004.90
Market risk premium 4.60%
Cost of Equity 8.69%
Cost of Debt 4.51%
WACC 8.68%