Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

OLD DOMINION FREIGHT LINE, INC.

ODFLCIK 0000878927Transportation

Compare:FDX UPS JBHT R

Compare ODFL

Intrinsic Value

ODFL Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

ODFL Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for OLD DOMINION FREIGHT LINE, INC., derived from annual filing data.

Read the DCF guide

DCF fair value

$63.17

Implied equity value $13B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$53.74 – $75.45

Bear

$53.74

Base

$63.17

Bull

$75.45

Model assumptions

Cash flow base

$955M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

6.2%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$63.17Baseline

Growth +1 pt$70.62+$7.45

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for OLD DOMINION FREIGHT LINE, INC., derived from annual filing data.

Read the DCF guide

DCF fair value

$63.17

Implied equity value $13B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$53.74 – $75.45

Bear

$53.74

Base

$63.17

Bull

$75.45

Model assumptions

Cash flow base

$955M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

6.2%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$63.17Baseline

Growth +1 pt$70.62+$7.45

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net cash increases equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$13B

Less total debt

− $40M

Plus cash and equivalents

+ $120M

Equity value

After the bridge

$13B

Diluted shares

211,598,000

Fair value / share

$63.17