Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
112.57 USD137.16 USD159.99 USD
+57.95%
137.16 USDCurrent price is 58% above the base model value.
O
IndustrialsTruckingUnited States
ODFL.US · Old Dominion Freight Line, Inc.
NMS · US · USD
Latest price216.65 USD
30D-13.1%
Vs. base value+239%
Research summary
ODFL.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -13.69% YoY. Current price is about 217 USD, while the model base case is about 63.92 USD; the current price sits +239% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income1B USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price216.65 USD
Base value63.92 USD
Vs. base+239%
Price date2026/04/28
68.39 USD63.92 USD80.15 USD
+239%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
68.39 USD63.92 USD80.15 USD
+239%
63.92 USDCurrent price is 238.9% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth11.7%
Current price implies roughly 11.7% annualized FCF growth.
11.7%Current price implies roughly 11.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
62.88 USD62.88 USD62.88 USD
+245%
62.88 USDCurrent price is 244.5% above the base model value.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | - | 1B USD | 1B USD | 4.84 |
| 2024/12/30 | Annual | - | 1B USD | 2B USD | 5.48 |
| 2023/12/30 | Annual | - | 1B USD | 2B USD | 11.26 |
| 2022/12/30 | Annual | - | 1B USD | 2B USD | 12.18 |
| 2021/12/30 | Annual | - | 1B USD | 1B USD | 8.89 |
Ad placement