As of 2025-06-02, the Intrinsic Value of Old Dominion Freight Line Inc (ODFL) is 119.44 USD. This ODFL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 160.17 USD, the upside of Old Dominion Freight Line Inc is -25.40%.
The range of the Intrinsic Value is 81.89 - 238.33 USD
Based on its market price of 160.17 USD and our intrinsic valuation, Old Dominion Freight Line Inc (ODFL) is overvalued by 25.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 81.89 - 238.33 | 119.44 | -25.4% |
| DCF (Growth 10y) | 82.87 - 219.78 | 116.09 | -27.5% |
| DCF (EBITDA 5y) | 77.16 - 95.35 | 83.86 | -47.6% |
| DCF (EBITDA 10y) | 79.41 - 102.62 | 88.60 | -44.7% |
| Fair Value | 89.00 - 89.00 | 89.00 | -44.43% |
| P/E | 97.67 - 151.51 | 119.61 | -25.3% |
| EV/EBITDA | 66.05 - 85.04 | 72.06 | -55.0% |
| EPV | 68.15 - 92.63 | 80.39 | -49.8% |
| DDM - Stable | 57.10 - 232.58 | 144.84 | -9.6% |
| DDM - Multi | 63.99 - 200.17 | 96.69 | -39.6% |
| Market Cap (mil) | 33,848.73 |
| Beta | 1.06 |
| Outstanding shares (mil) | 211.33 |
| Enterprise Value (mil) | 33,811.52 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.38% |
| Cost of Debt | 4.25% |
| WACC | 8.37% |