DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Old Dominion Freight Line, Inc. (ODFL)

Industrials | Trucking

Today's Price

$175.79

Today's Fair Value

$153.36 -12.76%

Margin of Safety

-14.63%

Projected Value (5Y)

$246.98 +40.5%

Dividends Paid (5Y)

$10.04

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 14.57% | CAGR (5y): 8.45%

Diluted Shares Growth Rate

Regression: -1.9% | CAGR (5y): -2.4%

Dividend Growth Rate

Regression: 32.36% | CAGR (5y): 25.12%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 24.9x)

Discount Rate