Old Dominion Freight Line, Inc. (ODFL) Analyst Estimates Quarterly - Discounting Cash Flows
ODFL
Old Dominion Freight Line, Inc.
ODFL (NASDAQ)
Period Ending: 2028
12-31
2028
09-30
2028
06-30
2028
03-31
2027
12-31
2027
09-30
2027
06-30
2027
03-31
2026
12-31
2026
09-30
2026
06-30
2026
03-31
2025
12-31
2025
09-30
2025
06-30
2025
03-31
2024
12-31
2024
09-30
2024
06-30
2024
03-31
2023
12-30
2023
09-29
2023
06-29
2023
03-29
2022
12-29
2022
09-29
2022
06-29
2022
03-29
2021
12-29
2021
09-29
2021
06-29
2021
03-29
2020
12-29
2020
09-29
2020
06-29
2020
03-29
2019
12-29
2019
09-29
2019
06-29
2019
03-29
2018
12-29
2018
09-29
2018
06-29
2018
03-29
2017
12-29
2017
09-29
2017
06-29
2017
03-29
2016
12-29
2016
09-29
2016
06-29
2016
03-29
2015
12-29
2015
09-29
2015
06-29
2015
03-29
2014
12-29
2014
09-29
2014
06-29
2014
03-29
2013
12-29
2013
09-29
2013
06-29
2013
03-29
2012
12-29
2012
09-29
2012
06-29
2012
03-29
2011
12-29
2011
09-29
2011
06-29
2011
03-29
2010
12-29
2010
09-29
2010
06-29
2010
03-29
2009
12-29
2009
09-29
2009
06-29
2009
03-29
2008
12-29
2008
09-29
2008
06-29
2008
03-29
2007
12-29
2007
09-29
2007
06-29
2007
03-29
2006
12-29
2006
09-29
2006
06-29
2006
03-29
2005
12-29
2005
09-29
2005
06-29
2005
03-29
2004
12-29
2004
09-29
2004
06-29
2004
03-29
2003
12-29
2003
09-29
2003
06-29
2003
03-29
2002
12-29
2002
09-29
2002
06-29
2002
03-29
2001
12-29
2001
09-29
2001
03-29
2000
12-29
2000
09-29
2000
06-29
2000
03-29
1999
12-29
1999
09-29
1999
06-29
1999
03-29
1998
12-29
1998
09-29
1998
06-29
1998
03-29
1997
12-29
1997
09-29
1997
06-29
1997
03-29
1996
12-29
1996
09-29
Number of Analysts
1234
12 12 11 10 10 10 10 13 12 13 6 6 5 5 5 5 6 12 11 8 5 5 10 7 4 4 8 5 11 14 19 16 10 8 18 15 11 12 9 14 9 16 7 18 13 20 15 7 12 16 17 10 11 11 15 19 9 8 15 14 8 15 14 17 10 10 13 12 9 15 15 13 15 7 15 11 14 16 12 18 18 18 9 14 15 19 18 12 11 8 18 20 14 19 8 18 11 12 14 12 19 12 8 13 20 19 8 9 9 20 18 11 7 17 14 10 13
Estimated Revenue
Low
1234
1,289 1,333 1,389 1,347 1,365 1,479 1,489 1,418 1,426 1,455 1,389 1,431 1,446 1,559 1,592 1,403 1,333 1,320 1,219 1,064 1,009 1,016 866 947.8 971.6 1,022 1,031 957 733.1 792.5 758.4 715.1 531.7 653.3 621.1 595.7 618.1 589.6 585.8 597.6 580.8 636.2 597.6 541.7 512.7 575.1 542.7 467.9 499.6 482.7 451.3 389 468.4 406.5 402.5 402.2 339.8 369.2 309.9 258.6 319.2 285.1 242.6 211.9 213.2 322.8 253 236.1 221.7 262.7 316.6 331.4 287 290.6 255.7 232.7 219 270.1 233.5 210 207.4 203.2 192.2 165.8 179.2 172.1 161.7 146.2 139.2 141.5 131 122.3 89.83 102.8 92.18 101.7 82.11 103.2 129.9 120.5 97.92 96.08 135.4 89.85 86.82 84.96 65.57 79.58 79.41 76.51 70.96 65.99 70.62 67.59 79.48 58.08 61.84
Average
1234
1,299 1,403 1,416 1,366 1,375 1,488 1,499 1,471 1,496 1,510 1,439 1,483 1,499 1,615 1,650 1,454 1,381 1,368 1,263 1,102 1,046 1,052 897.4 982.1 1,007 1,059 1,069 991.7 916.4 990.7 948 893.8 664.6 816.7 776.4 744.7 772.7 737 732.3 747 726 795.2 747 677.1 640.9 718.8 678.3 584.9 624.5 603.4 564.1 486.3 585.5 508.2 503.1 502.8 424.7 461.5 387.3 323.2 399 356.4 303.3 264.8 266.5 403.5 316.2 295.1 277.1 328.3 395.8 414.2 358.7 363.3 319.6 290.8 273.8 337.6 291.9 262.4 259.3 253.9 240.3 207.2 224 215.1 202.1 182.8 174 176.9 163.8 152.9 112.3 128.5 115.2 127.1 102.6 129 162.4 150.6 122.4 120.1 169.2 112.3 108.5 106.2 81.96 99.48 99.27 95.64 88.69 82.49 88.27 84.49 99.35 72.61 77.3
High
1234
1,309 1,433 1,453 1,386 1,385 1,518 1,509 1,500 1,549 1,575 1,512 1,558 1,575 1,697 1,734 1,528 1,451 1,437 1,328 1,158 1,099 1,106 943.1 1,032 1,058 1,113 1,123 1,042 1,100 1,189 1,138 1,073 797.5 980 931.7 893.6 927.2 884.4 878.7 896.4 871.1 954.3 896.3 812.6 769.1 862.6 814 701.8 749.4 724.1 676.9 583.6 702.5 609.8 603.7 603.4 509.7 553.8 464.8 387.9 478.8 427.7 364 317.8 319.8 484.2 379.4 354.1 332.5 394 475 497.1 430.4 436 383.6 349 328.5 405.1 350.3 314.9 311.1 304.7 288.3 248.6 268.8 258.1 242.5 219.4 208.8 212.3 196.6 183.5 134.7 154.2 138.3 152.6 123.2 154.8 194.8 180.7 146.9 144.1 203 134.8 130.2 127.4 98.35 119.4 119.1 114.8 106.4 98.99 105.9 101.4 119.2 87.13 92.76
Estimated EBITDA
Low
1234
420.3 434.6 452.9 439.2 445.2 482.1 485.5 417.2 396.7 415.8 424.6 379.3 360.6 378 386 344.8 327.9 343.7 320.9 246.8 248.9 236 179 198.7 199.9 231.9 233.6 187.4 197 214.2 202.1 155.2 104.1 161.6 155.3 124.8 134 139.9 139.2 121.1 124.5 147.3 141.3 110.5 105.9 125.9 121.7 85.22 93.54 102.2 97.48 68.37 84.43 80.64 78.97 64.13 57.03 66.79 52.48 33.5 46.33 44.8 36.83 24.26 29.24 42.6 36.13 26.24 19.36 37.5 48.54 33.96 37.04 41.48 40.12 28.95 18.96 40.54 36.58 26.48 28.65 30.37 26.62 19.19 23.66 25.33 22.56 15.97 18.06 20.01 16.16 12.56 10.26 12.15 9.39 8.9 6.32 10.81 9.64 11.11 11.18 11.31 10.95 26.68 0.39 0.46 -1.54 32.83 -0.258 0.465 -1.9 26.42 0.563 0.802 -2.78 24.56 -0.74
Average
1234
423.5 457.5 461.8 445.5 448.4 485.3 488.8 521.5 495.9 519.8 530.8 474.1 450.8 472.5 482.5 431 409.8 429.6 401.1 308.5 311.1 295.1 223.7 248.4 249.9 289.9 292 234.3 246.2 267.7 252.7 194 130.1 202 194.1 156 167.5 174.9 174 151.4 155.6 184.2 176.6 138.2 132.4 157.4 152.1 106.5 116.9 127.8 121.9 85.46 105.5 100.8 98.72 80.16 71.29 83.49 65.6 41.87 57.91 56 46.03 30.32 36.55 53.26 45.16 32.8 24.2 46.88 60.68 42.44 46.29 51.84 50.15 36.18 23.69 50.68 45.73 33.1 35.81 37.96 33.28 23.99 29.58 31.67 28.2 19.96 22.58 25.02 20.21 15.7 12.83 15.18 11.73 11.13 7.9 13.52 12.05 13.89 13.97 14.14 13.69 33.35 0.488 0.575 -1.28 41.04 -0.215 0.581 -1.58 33.02 0.704 1 -2.32 30.7 -0.617
High
1234
426.8 467.3 473.7 451.8 451.7 494.9 492.1 625.8 595.1 623.7 636.9 568.9 541 567 579 517.2 491.8 515.5 481.4 370.1 373.4 354.1 268.5 298.1 299.9 347.9 350.3 281.2 295.5 321.3 303.2 232.8 156.1 242.5 232.9 187.2 201 209.9 208.8 181.7 186.7 221 212 165.8 158.9 188.9 182.5 127.8 140.3 153.4 146.2 102.6 126.6 121 118.5 96.19 85.55 100.2 78.71 50.24 69.5 67.19 55.24 36.39 43.86 63.91 54.2 39.36 29.04 56.25 72.81 50.93 55.55 62.21 60.18 43.42 28.43 60.81 54.88 39.72 42.98 45.55 39.93 28.78 35.5 38 33.84 23.95 27.1 30.02 24.25 18.84 15.4 18.22 14.08 13.36 9.48 16.22 14.46 16.66 16.77 16.96 16.43 40.02 0.586 0.69 -1.03 49.24 -0.172 0.697 -1.26 39.63 0.845 1.2 -1.85 36.84 -0.494
Estimated EBIT
Low
1234
349.5 361.4 376.6 365.2 370.2 400.9 403.8 358.1 336.6 355.5 424.8 325.6 306 323.2 386.2 296 278.2 293.8 273.9 199.3 198.3 190.8 134.3 147.8 148.1 179 183.6 137.3 153.9 170.3 160.5 115.3 75.65 122.1 117.8 85.4 93.92 103.1 103.4 83.83 90.05 114.1 110.4 80.52 78.61 97.53 94.59 60.16 64.63 76.76 74.43 47.1 58.78 59.35 60.24 43.37 40.91 50.66 39.3 21 30.38 30.85 25.15 10.48 12.97 19.16 17.16 8.05 10.03 24.9 32.48 18.53 24.18 27.21 28.45 18.03 21.08 29.34 26.76 16.77 19.14 21.1 18.19 11.82 15.43 17.21 15.12 8.72 10.86 13.42 9.75 6.93 6.25 8.07 5.47 4.06 3.43 6.14 3.46 5.16 6.61 6.89 5.04 -209.8 50.47 50.86 25.61 -290.3 46.11 43.34 38.42 -251 26.27 36.62 41.08 -140.3 8.88
Average
1234
352.2 380.4 384.1 370.5 372.9 403.6 406.5 447.7 420.8 444.4 531.1 407 382.5 404 482.8 370 347.8 367.2 342.4 249.2 247.8 238.5 167.8 184.8 185.1 223.7 229.5 171.6 192.4 212.8 200.6 144.1 94.56 152.6 147.3 106.8 117.4 128.9 129.2 104.8 112.6 142.6 138 100.6 98.26 121.9 118.2 75.2 80.79 95.94 93.03 58.88 73.47 74.19 75.3 54.22 51.14 63.32 49.13 26.25 37.97 38.56 31.44 13.1 16.22 23.95 21.45 10.06 12.54 31.12 40.6 23.16 30.23 34.02 35.57 22.54 26.35 36.68 33.46 20.96 23.92 26.37 22.74 14.77 19.29 21.52 18.9 10.9 13.58 16.78 12.19 8.67 7.82 10.09 6.84 5.08 4.29 7.68 4.33 6.44 8.26 8.62 6.3 -174.8 63.09 63.57 32.01 -241.9 57.63 54.18 48.02 -209.1 32.84 45.78 51.35 -116.9 11.1
High
1234
354.9 388.6 394 375.7 375.6 411.6 409.2 537.2 505 533.2 637.3 488.4 459.1 484.7 579.3 444 417.3 440.7 410.9 299 297.4 286.1 201.4 221.8 222.1 268.4 275.4 206 230.9 255.4 240.7 173 113.5 183.1 176.8 128.1 140.9 154.7 155.1 125.7 135.1 171.1 165.6 120.8 117.9 146.3 141.9 90.24 96.94 115.1 111.6 70.65 88.17 89.03 90.36 65.06 61.36 75.99 58.96 31.5 45.56 46.28 37.72 15.72 19.46 28.74 25.74 12.07 15.05 37.34 48.72 27.79 36.27 40.82 42.68 27.05 31.62 44.01 40.15 25.15 28.71 31.65 27.29 17.73 23.15 25.82 22.68 13.08 16.3 20.13 14.63 10.4 9.38 12.1 8.2 6.1 5.15 9.22 5.19 7.73 9.91 10.34 7.56 -139.9 75.71 76.28 38.41 -193.5 69.16 65.01 57.63 -167.3 39.4 54.93 61.62 -93.5 13.32
Estimated Net Income
Low
1234
218.3 249.1 260.5 229.7 239.5 289.4 298.4 264.7 252 265.8 314.1 240.6 229.1 241.6 285.5 218.7 208.2 219.6 201.7 147.4 148 142.5 99.63 107.5 113.3 135 136.3 102.6 112.2 129.3 119 84.42 104 76.21 72.29 51.97 56.72 64.23 63.05 50.77 57.09 68.83 67.06 48.61 48.91 60.18 56.93 34.48 39.66 47.07 44.44 28.97 34.37 37.43 34.89 24.88 25.77 28.7 23.94 11.95 17.64 17.34 13.52 4.93 6.64 10.08 8.58 3.18 4.86 13.7 18.04 9.23 12.57 16.01 15.78 9.77 11.89 16.08 14.98 9.26 10.39 11.69 10.02 6.41 8.48 9.77 8.37 4.57 6.18 7.29 5.21 3.4 3.28 4.26 2.75 1.79 1.83 2.93 1.08 2.5 3.43 3.66 2.48 1.84 3.38 3.41 1.09 1.78 2.74 2.84 1.53 1.71 1.79 2.52 1.51 1.32 1.76
Average
1234
222.5 255.4 269.6 240 243.7 297.7 304.7 330.8 315 332.2 392.6 300.8 286.3 302 356.9 273.4 260.3 274.5 252.2 184.2 185 178.1 124.5 134.4 141.6 168.8 170.4 128.2 140.2 161.6 148.7 105.5 130 95.26 90.37 64.96 70.9 80.29 78.82 63.46 71.36 86.04 83.83 60.76 61.14 75.22 71.16 43.11 49.57 58.84 55.55 36.21 42.96 46.79 43.61 31.09 32.21 35.87 29.93 14.94 22.06 21.67 16.9 6.16 8.3 12.59 10.72 3.97 6.08 17.13 22.55 11.54 15.71 20.01 19.72 12.21 14.87 20.1 18.72 11.57 12.98 14.61 12.52 8.01 10.6 12.21 10.46 5.71 7.73 9.12 6.51 4.25 4.1 5.33 3.44 2.24 2.28 3.66 1.35 3.12 4.29 4.58 3.1 2.3 4.22 4.26 1.36 2.23 3.42 3.55 1.91 2.13 2.24 3.15 1.89 1.64 2.2
High
1234
224.6 257.5 276.8 248.2 245.7 310.2 308.9 397 378 398.6 471.1 360.9 343.6 362.4 428.3 328.1 312.4 329.4 302.6 221.1 222 213.7 149.4 161.2 169.9 202.5 204.4 153.9 168.3 193.9 178.4 126.6 156 114.3 108.4 77.95 85.08 96.34 94.58 76.15 85.64 103.2 100.6 72.92 73.36 90.27 85.4 51.73 59.49 70.61 66.65 43.45 51.56 56.15 52.33 37.31 38.66 43.05 35.92 17.92 26.47 26.01 20.28 7.39 9.96 15.11 12.87 4.77 7.29 20.56 27.07 13.85 18.85 24.01 23.67 14.66 17.84 24.12 22.47 13.89 15.58 17.53 15.03 9.61 12.72 14.66 12.55 6.85 9.27 10.94 7.81 5.1 4.92 6.4 4.12 2.69 2.74 4.39 1.62 3.75 5.15 5.49 3.72 2.76 5.06 5.12 1.63 2.68 4.11 4.26 2.3 2.56 2.68 3.78 2.27 1.97 2.64
Estimated SGA Expenses
Low
1234
58.73 60.73 63.29 61.37 62.21 67.37 67.86 54.3 46.95 57.23 55.1 49.36 42.68 52.03 50.09 44.87 38.8 47.3 43.26 38.65 32.48 33.05 29.69 41.69 41.23 43.61 39.24 38.92 32.42 38.39 35.43 37.15 25.06 34.24 32.77 30.88 29.24 29.44 30.58 32.33 26.16 34.29 31.63 29.63 25.05 29.64 28.39 25.43 24.91 25.38 23.65 21.97 -1,021 221.6 219 230.4 176.6 204.9 163 137.5 199.3 168.8 137.4 129 133.5 197.5 161.9 158.6 93.12 138.8 175.9 13.14 13.26 10.69 9.53 8.65 10.12 9.85 8.8 8.59 9.58 7.74 7.72 98.74 106.6 103.7 7.18 6.58 6.31 6.22 6.07 5.71 4.49 4.68 4.51 5.26 2.59 5.24 6.62 6.6 5.15 5.26 6.52 3.03 4.67 4.85 2.47 4.25 4.67 4.49 4.42 3.64 2.62 4.04 4.73 -185.5 47.44
Average
1234
59.19 63.93 64.54 62.26 62.67 67.82 68.31 67.87 58.68 71.53 68.88 61.7 53.35 65.03 62.62 56.09 48.5 59.12 54.07 48.31 40.6 41.32 37.12 52.11 51.54 54.51 49.05 48.64 40.52 47.98 44.28 46.44 31.32 42.8 40.97 38.6 36.54 36.79 38.22 40.41 32.71 42.86 39.53 37.04 31.31 37.05 35.49 31.79 31.14 31.73 29.57 27.46 -850.7 277 273.8 287.9 220.8 256.2 203.7 171.8 249.1 211 171.8 161.2 166.9 246.8 202.3 198.2 116.4 173.6 219.8 16.43 16.57 13.37 11.92 10.81 12.65 12.31 11 10.74 11.98 9.68 9.65 123.4 133.2 129.6 8.98 8.22 7.89 7.78 7.58 7.14 5.61 5.86 5.64 6.57 3.23 6.55 8.27 8.25 6.44 6.57 8.15 3.78 5.83 6.07 3.08 5.31 5.83 5.61 5.53 4.55 3.28 5.04 5.91 -154.6 59.3
High
1234
59.64 65.3 66.2 63.14 63.12 69.17 68.77 81.45 70.42 85.84 82.65 74.04 64.02 78.04 75.14 67.31 58.2 70.94 64.89 57.98 48.71 49.58 44.54 62.53 61.85 65.42 58.85 58.37 48.62 57.58 53.14 55.73 37.59 51.37 49.16 46.32 43.85 44.15 45.87 48.49 39.25 51.43 47.44 44.44 37.57 44.46 42.59 38.15 37.37 38.07 35.48 32.95 -680.6 332.4 328.5 345.5 264.9 307.4 244.5 206.2 298.9 253.2 206.1 193.4 200.3 296.2 242.8 237.9 139.7 208.3 263.8 19.71 19.88 16.04 14.3 12.98 15.18 14.77 13.2 12.89 14.37 11.61 11.58 148.1 159.9 155.5 10.77 9.87 9.47 9.34 9.1 8.57 6.73 7.03 6.77 7.89 3.88 7.86 9.92 9.9 7.72 7.88 9.78 4.54 7 7.28 3.7 6.37 7 6.74 6.63 5.46 3.93 6.05 7.1 -123.7 71.16
Estimated EPS
Low
1234
1.04 1.19 1.24 1.09 1.14 1.38 1.42 1.29 1.29 1.41 1.25 1.31 1.28 1.47 1.51 1.15 1.08 1.16 1.06 0.754 0.751 0.724 0.493 0.534 0.568 0.671 0.67 0.499 0.82 0.98 0.89 0.66 0.59 0.86 0.81 0.62 0.71 0.73 0.74 0.64 0.66 0.82 0.77 0.55 0.5 0.67 0.42 0.25 0.33 0.36 0.33 0.2 0.3 0.26 0.25 0.19 0.17 0.21 0.15 0.07 0.14 0.13 0.09 0.03 0.05 0.1 0.07 0.02 0.029 0.09 0.14 0.08 0.1 0.13 0.11 0.07 0.08 0.13 0.1 0.06 0.08 0.09 0.07 0.05 0.06 0.08 0.06 0.04 0.05 0.06 0.04 0.03 0.02 0.04 0.019 0.019 0.01 0.03 0.02 0.04 0.04 0.04 0.03 0.019 0.03 0.03 0.01 0.019 0.03 0.03 0.019 0.019 0.019 0.02 0.02 0.019 0.019
Average
1234
1.06 1.22 1.28 1.14 1.16 1.42 1.45 1.34 1.42 1.46 1.31 1.35 1.34 1.54 1.58 1.2 1.13 1.19 1.1 0.79 0.787 0.758 0.517 0.559 0.595 0.703 0.702 0.523 1.02 1.23 1.11 0.83 0.74 1.08 1.01 0.78 0.89 0.91 0.92 0.8 0.83 1.03 0.96 0.69 0.63 0.84 0.53 0.31 0.41 0.45 0.41 0.25 0.37 0.33 0.31 0.24 0.21 0.26 0.19 0.09 0.17 0.16 0.11 0.04 0.06 0.12 0.09 0.03 0.03 0.11 0.17 0.1 0.12 0.16 0.14 0.09 0.1 0.16 0.13 0.08 0.1 0.11 0.09 0.06 0.08 0.1 0.08 0.05 0.06 0.08 0.05 0.04 0.03 0.05 0.02 0.02 0.01 0.04 0.03 0.05 0.05 0.05 0.04 0.02 0.04 0.04 0.01 0.02 0.04 0.04 0.02 0.02 0.02 0.03 0.03 0.02 0.02
High
1234
1.07 1.23 1.32 1.18 1.17 1.48 1.47 1.38 1.59 1.51 1.4 1.39 1.43 1.64 1.68 1.28 1.21 1.22 1.14 0.843 0.839 0.808 0.551 0.596 0.635 0.75 0.749 0.558 1.22 1.48 1.33 1 0.89 1.3 1.21 0.94 1.07 1.09 1.1 0.96 1 1.24 1.15 0.83 0.76 1.01 0.64 0.37 0.49 0.54 0.49 0.3 0.44 0.4 0.37 0.29 0.25 0.31 0.23 0.11 0.2 0.19 0.13 0.05 0.07 0.14 0.11 0.04 0.04 0.13 0.2 0.12 0.14 0.19 0.17 0.11 0.12 0.19 0.16 0.1 0.12 0.13 0.11 0.07 0.1 0.12 0.1 0.06 0.07 0.1 0.06 0.05 0.04 0.06 0.03 0.021 0.011 0.05 0.032 0.06 0.06 0.06 0.05 0.021 0.05 0.05 0.011 0.021 0.05 0.05 0.021 0.021 0.021 0.04 0.032 0.021 0.021
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program