OLD DOMINION FREIGHT LINE, INC.

ODFL· FY2025 10-K· Analyzed 1 mo ago
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
7.0%
FY2016–2025
Net Income
12.9%
FY2015–2025
Free Cash Flow
EPS (Diluted)
15.1%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
23.7%
NI ÷ Equity
Return on Assets
18.7%
NI ÷ Assets
Net Profit Margin
18.6%
NI ÷ Revenue
Debt / Equity
0.01x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$20.0B
Per Share (approx.)
$95.66
25% Margin of Safety
$71.75
Conservative entry
50% Margin of Safety
$47.83
Buffett's ideal entry
Growth Rate Used
7.0%
Latest FCF
$1.0B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$3.0B$295.8M16.0%9.9%$105.0M$10.2M
2017$3.4B$463.8M20.4%13.8%$95.0M$127.5M
2018$4.0B$605.7M22.6%15.0%$45.0M$190.3M
2019$4.1B$615.5M20.0%15.0%$403.6M
2020$4.0B$672.7M20.2%16.8%$401.4M
2021$5.3B$1.0B28.1%19.7%$462.6M
2022$6.3B$1.4B37.7%22.0%$186.3M
2023$5.9B$1.2B29.1%21.1%$433.8M
2024$5.8B$1.2B27.9%20.4%$108.7M
2025$5.5B$1.0B23.7%18.6%$120.1M
Warren & Charlie
Buffett / Munger — quality, moat & valuation

OLD DOMINION FREIGHT LINE, INC. (ODFL) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Density Moat: This isn't a trucking company; it's a network company. LTL is a brutal game of "empty miles." By owning 260 service centers, ODFL has achieved a critical mass of density that creates a structural cost advantage. A competitor cannot simply buy trucks to compete; they would have to spend billions and decades replicating the hub-and-spoke footprint without knowing if they'll ever achieve the same volume.
  • The Fortress Balance Sheet: A D/E ratio of 0.01x is a dream. They are funding a massive expansion of their network out of their own pockets. When a company can grow its moat using only its own earnings, you have a compounding machine that doesn't need the permission of banks to survive.
  • Operational Excellence: Expanding margins from 9.9% to 18.6% while growing revenue suggests a "virtuous cycle." As they get bigger, they get more efficient, which allows them to price aggressively or pocket the spread.
  • The Price of Entry: This becomes a Berkshire-grade investment when the market forgets the quality of the moat and prices it like a cyclical commodity business. I want it when the price reflects a fair return, not a premium one.

🐻 The Bear Case (Charlie inverts)

  • The "Amazonization" of Logistics: The greatest risk is not a recession, but a structural shift. If a titan like Amazon decides to fully internalize LTL and then opens their excess capacity to the public at predatory prices, ODFL’s density advantage is neutralized by a deeper pocket. The moat is wide, but a flood can still cross it.
  • The Green Capex Cliff: The fleet is currently efficient, but a mandated shift to electric/hydrogen heavy-duty transport would be a capital catastrophe. If the industry is forced into a $10B+ infrastructure overhaul in a short window, the "zero debt" advantage disappears and margins collapse under the weight of depreciation.
  • The Most Likely Failure: The "Amazon-style" vertical integration. Timeframe: 5–10 years. If the largest shippers become their own carriers, ODFL loses its highest-volume anchors, turning their "density" into "overhead."

💰 Valuation & Margin of Safety

Based on the provided DCF ($20.0B Total Value)

  • Intrinsic value estimate: $95.66 per share.
  • 25% margin of safety entry: $71.75 (Conservative).
  • 50% margin of safety entry: $47.83 (Buffett's ideal).
  • Current Status: Expensive. Given that the stock typically trades well above $150, the market is pricing in growth far beyond the 7.0% FCF estimate used in the DCF. We are paying for perfection.

Verdict: WATCH

The business is a world-class compounder with a rare physical moat. However, the current price ignores our margin of safety and assumes an unrealistic growth trajectory. We wait for a market panic to buy a great business at a fair price.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.