ODFL · Old Dominion Freight Line, Inc.
$198.002026-05-17Sector: Industrials; Industry: Trucking; Sub-Industry: Cargo Ground Transportation
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$86
-56.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($57 · $111) Analysts Range ($138 · $232) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $5.3B | — | 26.5% | 25.5% | $1.0B | −$417MM | $619MM | 8.7% | — | 33.9% | $3.1B | $4.93 | — |
| 2022.Q4 | $6.3B | 19.1% | 29.4% | 25.2% | $1.4B | −$582MM | $795MM | 9.4% | — | 41.8% | $3.5B | $6.56 | — |
| 2023.Q4 | $5.9B | -6.3% | 28.0% | 24.8% | $1.2B | −$489MM | $745MM | 9.1% | — | 33.3% | $3.9B | $5.91 | — |
| 2024.Q4 | $5.8B | -0.9% | 26.6% | 23.9% | $1.2B | −$343MM | $833MM | 9.7% | — | 29.0% | $4.2B | $5.65 | — |
| 2025.Q4 | $5.5B | -5.5% | 24.8% | 24.8% | $1.0B | −$87MM | $937MM | 9.8% | — | 24.3% | $4.2B | $4.88 | 30.5 |
| italics below = DCF projection · 10yr Rev CAGR: 5.9% |
| 2026.Q4 | $5.6B | +1.5% | 24.8% | 24.3% | $1.0B | −$116MM | $930MM | 9.4% | $850MM | 24.4% | $4.3B | $4.99 | 39.7 |
| 2027.Q4 | $6.1B | +9.2% | 24.8% | 23.8% | $1.2B | −$578MM | $572MM | 9.3% | $478MM | 24.8% | $4.9B | $5.48 | 36.1 |
| 2028.Q4 | $6.4B | +4.9% | 24.8% | 23.4% | $1.2B | −$271MM | $943MM | 9.3% | $722MM | 24.0% | $5.2B | $5.79 | 34.2 |
| 2029.Q4 | $7.0B | +9.8% | 24.8% | 22.9% | $1.3B | −$890MM | $452MM | 9.2% | $317MM | 23.8% | $6.1B | $6.39 | 31.0 |
| 2030.Q4 | $7.5B | +7.2% | 24.8% | 22.4% | $1.4B | −$637MM | $810MM | 9.1% | $521MM | 22.6% | $6.7B | $6.90 | 28.7 |
|
| Term. Yr+ | $10.2B | 4.1% | 20.4% | 20.0% | $1.7B | −$360MM | $1.3B | 8.6% | $12.2B | 18.9% | — | — | — |
Active scenario IV: $86 (-56.7% vs market)