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
US
ODFL.US · OLD DOMINION FREIGHT LINE, INC.
US · US
Latest price216.65 USD
30D-8.74%
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. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price216.65 USD
Base value63.92 USD
Vs. base+239%
Price date2026/04/29
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.Adjusted reference: 70.64 USD
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 15:22
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset sale gain/loss | Asset sale gain/loss | -2M USD | Medium |
| 2024/12/31 | Asset sale gain/loss | Asset sale gain/loss | 5M USD | Medium |
| 2023/12/31 | Asset sale gain/loss | Asset sale gain/loss | 53M USD | Medium |
| 2022/12/31 | Asset sale gain/loss | Asset sale gain/loss | 8M USD | Medium |
| 2021/12/31 | Asset sale gain/loss | Asset sale gain/loss | 1M USD | Medium |
| 2020/12/31 | Asset sale gain/loss | Asset sale gain/loss | -2M USD | Medium |
| 2025/09/30 | Asset sale gain/loss | Asset sale gain/loss | -5M USD | Medium |
| 2025/06/30 | Asset sale gain/loss | Asset sale gain/loss | -3M USD | Medium |
| 2025/03/31 | Asset sale gain/loss | Asset sale gain/loss | -1M USD | Medium |
| 2024/09/30 | Asset sale gain/loss | Asset sale gain/loss | 3M USD | Medium |
| 2024/06/30 | Asset sale gain/loss | Asset sale gain/loss | -2M USD | Medium |
| 2024/03/31 | Asset sale gain/loss | Asset sale gain/loss | -1M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 1B USD | 1B USD | 1B USD | 4.84 | 4.85 |
| 2024/12/31 | Annual | - | 1B USD | 1B USD | 2B USD | 5.48 | 5.46 |
| 2023/12/31 | Annual | - | 1B USD | 1B USD | 2B USD | 11.26 | 10.77 |
| 2022/12/31 | Annual | - | 1B USD | 1B USD | 2B USD | 12.18 | 12.11 |
| 2021/12/31 | Annual | - | 1B USD | 1B USD | 1B USD | 8.89 | 8.88 |
Ad placement