ODFL · Old Dominion Freight Line, Inc.
$218.792026-07-21Sector: Industrials; Industry: Trucking; Sub-Industry: Cargo Ground Transportation
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$113
-48.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($57 · $122) Analysts Range ($138 · $240) 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 |
|---|
| 2024.Q1 | $5.9B | — | 28.0% | 24.7% | $1.2B | −$377MM | $858MM | 9.2% | — | 31.7% | $3.9B | $5.92 | — |
| 2024.Q4 | $5.9B | 0.0% | 28.0% | 23.9% | $1.2B | −$343MM | $907MM | 9.7% | — | 30.9% | $4.2B | $5.92 | — |
| 2025.Q1 | $5.8B | -0.9% | 26.6% | 23.6% | $1.2B | −$362MM | $818MM | 9.8% | — | 28.1% | $4.2B | $5.67 | — |
| 2025.Q4 | $5.8B | 0.0% | 26.6% | 24.8% | $1.2B | −$87MM | $1.1B | 9.8% | — | 27.5% | $4.2B | $5.67 | — |
| 2026.Q1 | $5.5B | -6.2% | 24.6% | 24.8% | $1.0B | −$5MM | $1.0B | 9.6% | — | 24.0% | $4.2B | $4.81 | 34.2 |
| italics below = DCF projection · 10yr Rev CAGR: 7.6% |
| 2027.Q1 | $5.9B | +8.4% | 24.8% | 24.4% | $1.1B | −$96MM | $1.0B | 9.3% | $927MM | 26.4% | $4.2B | $5.30 | 41.3 |
| 2028.Q1 | $6.4B | +7.9% | 24.8% | 23.9% | $1.2B | −$129MM | $1.1B | 9.2% | $901MM | 27.9% | $4.4B | $5.76 | 38.0 |
| 2029.Q1 | $6.8B | +6.8% | 24.8% | 23.4% | $1.3B | −$175MM | $1.1B | 9.2% | $859MM | 29.0% | $4.6B | $6.19 | 35.3 |
| 2030.Q1 | $7.2B | +5.9% | 24.8% | 22.9% | $1.4B | −$84MM | $1.3B | 9.1% | $912MM | 30.1% | $4.6B | $6.59 | 33.2 |
| 2031.Q1 | $8.1B | +11.8% | 24.8% | 22.4% | $1.6B | −$197MM | $1.4B | 9.0% | $874MM | 32.8% | $4.8B | $7.42 | 29.5 |
|
| Term. Yr+ | $11.9B | 4.1% | 20.4% | 20.0% | $1.9B | −$337MM | $1.6B | 8.6% | $15.0B | 23.6% | — | — | — |
Active scenario IV: $113 (-48.2% vs market)