|
Old Dominion Freight Line, Inc. (ODFL) DCF -Bewertung
US | Industrials | Trucking | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Old Dominion Freight Line, Inc. (ODFL) Bundle
Optimieren Sie Ihre Zeit und verbessern Sie die Präzision mit unserem DCF -Taschenrechner (ODFL)! Ausgestattet mit echten Daten von Old Dominion Freight Line, Inc. und anpassbare Annahmen ermöglichen Sie, Sie zu prognostizieren, zu analysieren und zu bewerten (ODFL) wie ein professioneller Investor.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,015.1 | 5,256.3 | 6,260.1 | 5,866.2 | 5,814.8 | 6,437.6 | 7,127.1 | 7,890.4 | 8,735.5 | 9,671.1 |
| Revenue Growth, % | 0 | 30.91 | 19.1 | -6.29 | -0.87522 | 10.71 | 10.71 | 10.71 | 10.71 | 10.71 |
| EBITDA | 1,168.1 | 1,651.5 | 2,119.0 | 1,972.7 | 1,902.4 | 2,069.1 | 2,290.7 | 2,536.1 | 2,807.7 | 3,108.4 |
| EBITDA, % | 29.09 | 31.42 | 33.85 | 33.63 | 32.72 | 32.14 | 32.14 | 32.14 | 32.14 | 32.14 |
| Depreciation | 261.3 | 259.9 | 276.1 | 324.4 | 344.6 | 351.7 | 389.4 | 431.1 | 477.3 | 528.4 |
| Depreciation, % | 6.51 | 4.94 | 4.41 | 5.53 | 5.93 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 |
| EBIT | 906.9 | 1,391.6 | 1,842.9 | 1,648.2 | 1,557.8 | 1,717.4 | 1,901.3 | 2,105.0 | 2,330.4 | 2,580.0 |
| EBIT, % | 22.59 | 26.47 | 29.44 | 28.1 | 26.79 | 26.68 | 26.68 | 26.68 | 26.68 | 26.68 |
| Total Cash | 717.0 | 235.7 | 235.7 | 433.8 | 108.7 | 455.4 | 504.2 | 558.2 | 617.9 | 684.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 9.6 | 12.4 | 605.1 | 615.3 | 21.1 | 270.3 | 299.2 | 331.3 | 366.8 | 406.1 |
| Account Receivables, % | 0.23832 | 0.2361 | 9.67 | 10.49 | 0.36347 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 |
| Inventories | -599.1 | -605.1 | -605.1 | .0 | .0 | -464.8 | -514.6 | -569.7 | -630.7 | -698.3 |
| Inventories, % | -14.92 | -11.51 | -9.67 | 0 | 0 | -7.22 | -7.22 | -7.22 | -7.22 | -7.22 |
| Accounts Payable | 68.5 | 82.5 | 106.3 | 112.8 | 91.8 | 109.1 | 120.8 | 133.7 | 148.1 | 163.9 |
| Accounts Payable, % | 1.71 | 1.57 | 1.7 | 1.92 | 1.58 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 |
| Capital Expenditure | -225.1 | -550.1 | -775.1 | -757.3 | -771.3 | -703.3 | -778.7 | -862.1 | -954.4 | -1,056.6 |
| Capital Expenditure, % | -5.61 | -10.47 | -12.38 | -12.91 | -13.26 | -10.93 | -10.93 | -10.93 | -10.93 | -10.93 |
| Tax Rate, % | 23.85 | 23.85 | 23.85 | 23.85 | 23.85 | 23.85 | 23.85 | 23.85 | 23.85 | 23.85 |
| EBITAT | 676.8 | 1,036.7 | 1,378.3 | 1,239.9 | 1,186.2 | 1,289.0 | 1,427.1 | 1,580.0 | 1,749.2 | 1,936.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,371.0 | 763.8 | 310.3 | 198.2 | 1,332.7 | 1,170.4 | 1,070.3 | 1,185.0 | 1,311.9 | 1,452.4 |
| WACC, % | 9 | 9 | 9 | 9 | 9.01 | 9 | 9 | 9 | 9 | 9 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,762.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,511 | |||||||||
| Terminal Value | 30,180 | |||||||||
| Present Terminal Value | 19,611 | |||||||||
| Enterprise Value | 24,373 | |||||||||
| Net Debt | -49 | |||||||||
| Equity Value | 24,422 | |||||||||
| Diluted Shares Outstanding, MM | 216 | |||||||||
| Equity Value Per Share | 112.81 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real ODFL financials.
- Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on Old Dominion Freight Line’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive Financial Data: Old Dominion Freight Line, Inc.'s (ODFL) historical financial reports and pre-filled projections.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Valuation: Instantly view the recalculated intrinsic value of Old Dominion Freight Line, Inc. (ODFL).
- Insightful Visualizations: Interactive dashboard charts present valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- 1. Download the Template: Get the Excel file containing Old Dominion Freight Line, Inc.'s (ODFL) preloaded data.
- 2. Adjust Key Inputs: Modify essential variables such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation scenarios.
- 5. Make Informed Decisions: Provide professional valuation insights to enhance your decision-making process.
Why Choose Old Dominion Freight Line, Inc. (ODFL)?
- Save Time: Instantly access comprehensive freight solutions without the hassle of setup.
- Enhance Reliability: Dependable logistics data ensures accuracy in shipping and delivery.
- Fully Adaptable: Customize services to meet your unique shipping needs and requirements.
- User-Friendly Interface: Intuitive tools and resources simplify the shipping process.
- Preferred by Professionals: Trusted by industry leaders for efficiency and effectiveness in freight management.
Who Should Use This Product?
- Logistics Professionals: Develop comprehensive and accurate logistics models for operational analysis.
- Corporate Finance Teams: Evaluate financial scenarios to inform strategic decisions within the company.
- Consultants and Advisors: Offer clients precise valuation insights for Old Dominion Freight Line, Inc. (ODFL) stock.
- Students and Educators: Utilize real-world case studies to learn and teach transportation finance concepts.
- Industry Analysts: Gain insights into how freight and logistics companies like Old Dominion are assessed in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Old Dominion Freight Line, Inc. (ODFL) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Old Dominion Freight Line, Inc. (ODFL).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.