Valuation Old Dominion Freight Line, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 12/01/2026 GMT			5-day change	1st Jan Change
173.57 ^USD	+0.25%		+6.01%	+10.70%

01-12	Raymond James Adjusts Price Target on Old Dominion Freight Line to $180 From $155, Maintains Outperform Rating	MT
01-12	JPMorgan Adjusts PT on Old Dominion Freight Line to $150 From $142, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	22,901	41,218	31,352	44,227	37,661	36,293	36,293	-
Change	-	79.98%	-23.93%	41.06%	-14.85%	-3.63%	0%	-
Enterprise Value (EV) ¹	22,269	40,855	31,266	43,873	37,612	36,273	36,131	35,731
Change	-	83.46%	-23.47%	40.32%	-14.27%	-3.56%	-0.39%	-1.11%
P/E ratio	34.4x	40.3x	23.3x	36x	32.2x	36x	34x	29x
PBR	6.95x	11.2x	8.73x	10.4x	9x	8.39x	7.72x	6.81x
PEG	-	0.7x	0.6x	-4.77x	-12.09x	-3x	5.78x	1.7x
Capitalization / Revenue	5.7x	7.84x	5.01x	7.54x	6.48x	6.61x	6.44x	5.94x
EV / Revenue	5.55x	7.77x	4.99x	7.48x	6.47x	6.6x	6.41x	5.84x
EV / EBITDA	19.1x	24.7x	14.8x	22.3x	19.9x	21.1x	20.2x	17.5x
EV / EBIT	24.6x	29.4x	17x	26.7x	24.4x	26.7x	25.6x	21.9x
EV / FCF	31.5x	61.7x	34.1x	54x	40.5x	36.6x	35.5x	33x
FCF Yield	3.18%	1.62%	2.93%	1.85%	2.47%	2.74%	2.82%	3.03%
Dividend per Share ²	0.3	0.4	0.6	0.8	1.04	1.125	1.193	1.32
Rate of return	0.31%	0.22%	0.42%	0.39%	0.59%	0.65%	0.69%	0.76%
EPS ²	2.84	4.445	6.09	5.63	5.48	4.825	5.109	5.981
Distribution rate	10.6%	9%	9.85%	14.2%	19%	23.3%	23.4%	22.1%
Net sales ¹	4,015	5,256	6,260	5,866	5,815	5,493	5,635	6,114
EBITDA ¹	1,168	1,651	2,117	1,965	1,889	1,719	1,786	2,039
EBIT ¹	906.9	1,392	1,841	1,641	1,544	1,360	1,409	1,628
Net income ¹	672.7	1,034	1,377	1,240	1,186	1,018	1,047	1,216
Net Debt ¹	-631.8	-362.6	-86.35	-353.8	-48.69	-20.03	-162.5	-562
Reference price ²	97.59	179.19	141.89	202.66	176.40	173.57	173.57	173.57
Nbr of stocks (in thousands)	234,663	230,022	220,963	218,227	213,498	209,098	209,098	-
Announcement Date	04/02/21	02/02/22	01/02/23	31/01/24	05/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OLD DOMINION FREIGHT LINE, INC.	35.97x	6.6x	21.1x	0.65%	36.29B
JB HUNT TRANSPORT SERVICES	34.17x	1.76x	13.33x	0.85%	19.65B
SAIA, INC.	38.39x	3.11x	16.79x	-.--%	9.72B
TFI INTERNATIONAL INC.	31.15x	1.52x	10.37x	1.6%	9.22B
LANDSTAR SYSTEM, INC.	39.81x	1.06x	19.77x	1.01%	5.33B
NIKKON HOLDINGS CO.,LTD.	23.42x	1.84x	12.22x	2.19%	2.63B
RXO, INC.	-33.62x	0.5x	25.22x	-.--%	2.42B
WERNER ENTERPRISES, INC.	109.68x	0.88x	8.15x	1.73%	1.98B
STEF	16.86x	0.6x	6.63x	2.67%	1.86B
ANE (CAYMAN) INC.	13.38x	0.91x	5.25x	3.14%	1.83B
Average	30.92x	1.88x	13.88x	1.38%	9.09B
Weighted average by Cap.	34.12x	3.68x	16.75x	0.88%