Valuation Old Dominion Freight Line, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 08/07/2025 BST			5-day change	1st Jan Change
167.38 ^USD	+1.87%		-0.64%	-5.11%

07-08	Stephens Adjusts Price Target on Old Dominion Freight Line to $186 From $180, Maintains Overweight Rating	MT
07-08	JPMorgan Cuts Price Target on Old Dominion Freight Line to $146 From $158, 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	35,372	-	-
Change	-	79.98%	-23.93%	41.06%	-14.85%	-6.08%	-	-
Enterprise Value (EV) ¹	22,269	40,855	31,266	43,873	37,612	35,184	34,958	34,436
Change	-	83.46%	-23.47%	40.32%	-14.27%	-6.45%	-0.64%	-1.49%
P/E ratio	34.4x	40.3x	23.3x	36x	32.2x	33x	28.5x	24.5x
PBR	6.95x	11.2x	8.73x	10.4x	9x	8.19x	7.34x	5.8x
PEG	-	0.7x	0.6x	-4.77x	-12.09x	-4.51x	1.8x	1.5x
Capitalization / Revenue	5.7x	7.84x	5.01x	7.54x	6.48x	6.25x	5.83x	5.39x
EV / Revenue	5.55x	7.77x	4.99x	7.48x	6.47x	6.21x	5.76x	5.24x
EV / EBITDA	19.1x	24.7x	14.8x	22.3x	19.9x	19.6x	17.3x	14.8x
EV / EBIT	24.6x	29.4x	17x	26.7x	24.4x	24.7x	21.5x	18.3x
EV / FCF	31.5x	61.7x	34.1x	54x	40.5x	37.3x	36.1x	33.7x
FCF Yield	3.18%	1.62%	2.93%	1.85%	2.47%	2.68%	2.77%	2.97%
Dividend per Share ²	0.3	0.4	0.6	0.8	1.04	1.118	1.208	1.419
Rate of return	0.31%	0.22%	0.42%	0.39%	0.59%	0.67%	0.72%	0.85%
EPS ²	2.84	4.445	6.09	5.63	5.48	5.079	5.883	6.824
Distribution rate	10.6%	9%	9.85%	14.2%	19%	22%	20.5%	20.8%
Net sales ¹	4,015	5,256	6,260	5,866	5,815	5,663	6,071	6,568
EBITDA ¹	1,168	1,651	2,117	1,965	1,889	1,792	2,019	2,323
EBIT ¹	906.9	1,392	1,841	1,641	1,544	1,427	1,626	1,881
Net income ¹	672.7	1,034	1,377	1,240	1,186	1,071	1,221	1,399
Net Debt ¹	-631.8	-362.6	-86.35	-353.8	-48.69	-187.2	-413.7	-935.8
Reference price ²	97.59	179.19	141.89	202.66	176.40	167.38	167.38	167.38
Nbr of stocks (in thousands)	234,663	230,022	220,963	218,227	213,498	211,325	-	-
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.	32.96x	6.21x	19.63x	0.67%	35.37B
JB HUNT TRANSPORT SERVICES	27.22x	1.37x	10.53x	1.15%	15.18B
SAIA, INC.	32.95x	2.52x	13.88x	-.--%	7.83B
TFI INTERNATIONAL INC.	21.75x	1.25x	8.5x	1.96%	7.73B
LANDSTAR SYSTEM, INC.	29.62x	0.96x	16.98x	1.06%	5B
RXO, INC.	-73.95x	0.51x	21.38x	-.--%	2.81B
NIKKON HOLDINGS CO.,LTD.	20.59x	1.68x	11.12x	2.4%	2.66B
STEF	11.82x	0.61x	6.21x	3.06%	1.98B
WERNER ENTERPRISES, INC.	113.76x	0.79x	6.89x	1.99%	1.78B
ANE (CAYMAN) INC.	8.87x	-	-	2.1%	1.21B
Average	22.56x	1.77x	12.79x	1.44%	8.16B
Weighted average by Cap.	27.43x	3.53x	15.28x	0.98%