{ "run": { "id": "cmnr14rqa05ivp6582u7e980u", "region": "US", "assetId": "cmnr14ro405iqp658dbd6h9di", "ticker": "ODFL", "snapshotId": "cmnr14roq05isp658hy10pzmu", "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux", "createdAt": "2026-04-09T05:21:32.767Z", "promptTemplate": { "id": "cmnqt07si0005lm3jzpxuu1ux", "name": "Oficial 08.apr.2026", "version": 1 }, "snapshot": { "id": "cmnr14roq05isp658hy10pzmu", "assetId": "cmnr14ro405iqp658dbd6h9di", "asOf": "2026-04-08T20:00:00.000Z", "snapshot": { "asOf": "2026-04-08T20:00:00.000Z", "quote": { "asOf": "2026-04-08T20:00:00.000Z", "open": null, "price": 207.53, "dayLow": 203.3, "volume": 2330696, "dayHigh": 210.18, "currency": "USD", "prevClose": 198.93, "week52Low": 126.01, "week52High": 221.63 }, "fundamentals": { "pe": 32.2633744855967, "beta": 1.19406345611609, "epsTTM": 4.86, "fcfTTM": 1006677000, "growth": { "epsYoy": -0.1179673321234119, "revenueYoy": -0.05476034470601791 }, "sector": "Trucking (No Local)", "margins": { "net": 0.1862500998382756, "gross": null, "operating": 0.247625304540854 }, "website": "http://odfl.com", "industry": "Transportation", "pegRatio": -2.73494143716366, "ebitdaTTM": 1720108000, "forwardPe": 30.8055009823183, "marketCap": 30418290020, "totalCash": 120091000, "totalDebt": 39995000, "debtEquity": 0.00927730716620077, "quickRatio": 1.223456621740586, "revenueTTM": 5496389000, "companyName": "OLD DOMINION FREIGHT LINE, INC.", "priceToBook": 7.65749281440723, "currentRatio": 1.435884241980881, "dividendYield": 0.00713900398547335, "returnOnAssets": 0.187143154862015, "returnOnEquity": 0.237459861931772, "analystOpinions": null, "businessSummary": "Old Dominion Freight Line, Inc. (ODFL) is an American regional, inter-regional and national less than truckload shipping (LTL) company. In addition to its core LTL services, the company offers expedited, logistics and household moving services.", "enterpriseValue": 32931792000, "analystTargetLow": null, "analystTargetHigh": null, "analystTargetMean": null, "fullTimeEmployees": 21895, "sharesOutstanding": 208425619, "enterpriseToEbitda": 19.14518855792776, "analystTargetMedian": null, "enterpriseToRevenue": 5.991532258724773, "operatingCashflowTTM": 1370133000, "analystRecommendationKey": null } }, "createdAt": "2026-04-09T05:21:32.714Z" }, "results": [ { "id": "cmnr14rqe05ixp658fvdur2ml", "runId": "cmnr14rqa05ivp6582u7e980u", "modelId": "anthropic", "status": "SUCCESS", "rawOutput": "{\"model\":\"ai-equity-research-v1\",\"as_of\":\"2026-04-08T20:00:00.000Z\",\"ticker\":\"ODFL\",\"currency\":\"USD\",\"current_price\":207.53,\"target_price_6m\":205,\"target_price_12m\":212,\"recommendation\":\"HOLD\",\"confidence\":0.6,\"thesis_bullets\":[\"Best-in-class LTL operator with industry-leading operating margins near 25%\",\"Revenue and EPS declining YoY, reflecting ongoing freight cycle weakness\",\"Nearly debt-free balance sheet with strong ROE of 23.7% supports durability\",\"Premium 32x P/E already prices in meaningful freight recovery ahead\",\"FCF yield of ~3.3% and low dividend yield limit near-term total return\"],\"key_drivers\":[{\"driver\":\"Freight cycle recovery timing and volume inflection\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Revenue per hundredweight / yield management discipline\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Continued LTL market share gains from competitors\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Service center network expansion driving long-term capacity\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Current negative EPS and revenue YoY growth trajectory\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Premium valuation multiple leaves limited margin of safety\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Non-union labor advantage supporting superior cost structure\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Macro/industrial production softness dampening shipment volumes\",\"impact\":\"MED\",\"direction\":\"NEG\"}],\"risks\":[\"Prolonged freight recession delays earnings recovery beyond consensus expectations\",\"Multiple compression if growth fails to materialize at current 32x P/E\",\"Rising competition from XPO, Saia eroding ODFL's pricing power or share gains\",\"Macroeconomic downturn or tariff disruptions further weakening industrial demand\",\"Capital intensity of service center expansion weighing on near-term FCF\"],\"assumptions\":{\"revenue_cagr_3y\":0.05,\"ebit_margin_target\":0.26,\"wacc\":0.09,\"terminal_multiple\":18.5},\"scenarios\":{\"bear\":{\"target_price\":155,\"prob\":0.2,\"notes\":\"Freight recession deepens; EPS stalls near $5; multiple compresses to 26x.\"},\"base\":{\"target_price\":212,\"prob\":0.55,\"notes\":\"Gradual freight recovery; FY EPS reaches ~$7; 30x forward P/E sustained.\"},\"bull\":{\"target_price\":260,\"prob\":0.25,\"notes\":\"Strong volume rebound; EPS accelerates to ~$8+; multiple expands to 32x.\"}},\"method_notes\":\"Blended P/E and EV/EBITDA approach anchored on mid-cycle earnings power. TTM EPS of $4.86 reflects trough; forward consensus (~$6.74 implied by fwd P/E) assumes recovery. At 30x normalized earnings, fair value is ~$200-215, roughly in line with current price. Probability-weighted scenario value ~$209 supports HOLD. Premium quality business but current valuation already discounts recovery. Not investment advice.\"}", "parsedJson": { "as_of": "2026-04-08T20:00:00.000Z", "model": "ai-equity-research-v1", "risks": [ "Prolonged freight recession delays earnings recovery beyond consensus expectations", "Multiple compression if growth fails to materialize at current 32x P/E", "Rising competition from XPO, Saia eroding ODFL's pricing power or share gains", "Macroeconomic downturn or tariff disruptions further weakening industrial demand", "Capital intensity of service center expansion weighing on near-term FCF" ], "ticker": "ODFL", "currency": "USD", "scenarios": { "base": { "prob": 0.55, "notes": "Gradual freight recovery; FY EPS reaches ~$7; 30x forward P/E sustained.", "target_price": 212 }, "bear": { "prob": 0.2, "notes": "Freight recession deepens; EPS stalls near $5; multiple compresses to 26x.", "target_price": 155 }, "bull": { "prob": 0.25, "notes": "Strong volume rebound; EPS accelerates to ~$8+; multiple expands to 32x.", "target_price": 260 } }, "confidence": 0.6, "assumptions": { "wacc": 0.09, "revenue_cagr_3y": 0.05, "terminal_multiple": 18.5, "ebit_margin_target": 0.26 }, "key_drivers": [ { "driver": "Freight cycle recovery timing and volume inflection", "impact": "HIGH", "direction": "POS" }, { "driver": "Revenue per hundredweight / yield management discipline", "impact": "HIGH", "direction": "POS" }, { "driver": "Continued LTL market share gains from competitors", "impact": "MED", "direction": "POS" }, { "driver": "Service center network expansion driving long-term capacity", "impact": "MED", "direction": "POS" }, { "driver": "Current negative EPS and revenue YoY growth trajectory", "impact": "HIGH", "direction": "NEG" }, { "driver": "Premium valuation multiple leaves limited margin of safety", "impact": "HIGH", "direction": "NEG" }, { "driver": "Non-union labor advantage supporting superior cost structure", "impact": "MED", "direction": "POS" }, { "driver": "Macro/industrial production softness dampening shipment volumes", "impact": "MED", "direction": "NEG" } ], "method_notes": "Blended P/E and EV/EBITDA approach anchored on mid-cycle earnings power. TTM EPS of $4.86 reflects trough; forward consensus (~$6.74 implied by fwd P/E) assumes recovery. At 30x normalized earnings, fair value is ~$200-215, roughly in line with current price. Probability-weighted scenario value ~$209 supports HOLD. Premium quality business but current valuation already discounts recovery. Not investment advice.", "current_price": 207.53, "recommendation": "HOLD", "thesis_bullets": [ "Best-in-class LTL operator with industry-leading operating margins near 25%", "Revenue and EPS declining YoY, reflecting ongoing freight cycle weakness", "Nearly debt-free balance sheet with strong ROE of 23.7% supports durability", "Premium 32x P/E already prices in meaningful freight recovery ahead", "FCF yield of ~3.3% and low dividend yield limit near-term total return" ], "target_price_6m": 205, "target_price_12m": 212 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "anthropic", "webSearch": { "enabled": false, "maxToolCalls": 2, "disabledReason": null }, "pauseTurns": 0, "stopReason": "end_turn" }, "sanityIssues": [] }, "latencyMs": 42728, "createdAt": "2026-04-09T05:21:32.767Z", "usage": { "inputTokens": 3570, "outputTokens": 2097, "costUsd": 0.070275 } }, { "id": "cmnr14rqe05j0p6589b0ul14t", "runId": "cmnr14rqa05ivp6582u7e980u", "modelId": "deepseek.reasoner", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"dcf_valuation_model\",\n \"as_of\": \"2026-04-08T20:00:00.000Z\",\n \"ticker\": \"ODFL\",\n \"currency\": \"USD\",\n \"current_price\": 207.53,\n \"target_price_6m\": 205,\n \"target_price_12m\": 210,\n \"recommendation\": \"HOLD\",\n \"confidence\": 0.6,\n \"thesis_bullets\": [\n \"Strong operational margins and low debt support stability.\",\n \"Recent negative growth challenges near-term revenue recovery.\",\n \"Premium valuation may compress if growth doesn't reaccelerate.\",\n \"Market leadership in LTL provides competitive advantage.\",\n \"Economic sensitivity could negatively impact freight demand.\"\n ],\n \"key_drivers\": [\n { \"driver\": \"GDP growth rate\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n { \"driver\": \"Fuel price volatility\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n { \"driver\": \"Operational efficiency\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n { \"driver\": \"Competitive pricing pressure\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n { \"driver\": \"Regulatory changes\", \"impact\": \"LOW\", \"direction\": \"NEG\" },\n { \"driver\": \"Technology adoption in logistics\", \"impact\": \"MED\", \"direction\": \"POS\" },\n { \"driver\": \"Debt levels\", \"impact\": \"LOW\", \"direction\": \"POS\" },\n { \"driver\": \"Margin sustainability\", \"impact\": \"HIGH\", \"direction\": \"POS\" }\n ],\n \"risks\": [\n \"Economic recession reducing freight volumes\",\n \"Intensified competition eroding pricing power\",\n \"Rising operational costs compressing margins\",\n \"Regulatory hurdles increasing compliance costs\",\n \"Technological disruption in transportation\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.03,\n \"ebit_margin_target\": 0.25,\n \"wacc\": 0.08,\n \"terminal_multiple\": 15\n },\n \"scenarios\": {\n \"bear\": { \"target_price\": 180, \"prob\": 0.3, \"notes\": \"Economic downturn and margin compression.\" },\n \"base\": { \"target_price\": 210, \"prob\": 0.5, \"notes\": \"Steady recovery with stable margins.\" },\n \"bull\": { \"target_price\": 240, \"prob\": 0.2, \"notes\": \"Strong demand growth and efficiency gains.\" }\n },\n \"method_notes\": \"DCF with growth and multiple assumptions. HOLD due to limited upside vs. risks. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:00.000Z", "model": "dcf_valuation_model", "risks": [ "Economic recession reducing freight volumes", "Intensified competition eroding pricing power", "Rising operational costs compressing margins", "Regulatory hurdles increasing compliance costs", "Technological disruption in transportation" ], "ticker": "ODFL", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Steady recovery with stable margins.", "target_price": 210 }, "bear": { "prob": 0.3, "notes": "Economic downturn and margin compression.", "target_price": 180 }, "bull": { "prob": 0.2, "notes": "Strong demand growth and efficiency gains.", "target_price": 240 } }, "confidence": 0.6, "assumptions": { "wacc": 0.08, "revenue_cagr_3y": 0.03, "terminal_multiple": 15, "ebit_margin_target": 0.25 }, "key_drivers": [ { "driver": "GDP growth rate", "impact": "HIGH", "direction": "POS" }, { "driver": "Fuel price volatility", "impact": "MED", "direction": "NEG" }, { "driver": "Operational efficiency", "impact": "HIGH", "direction": "POS" }, { "driver": "Competitive pricing pressure", "impact": "MED", "direction": "NEG" }, { "driver": "Regulatory changes", "impact": "LOW", "direction": "NEG" }, { "driver": "Technology adoption in logistics", "impact": "MED", "direction": "POS" }, { "driver": "Debt levels", "impact": "LOW", "direction": "POS" }, { "driver": "Margin sustainability", "impact": "HIGH", "direction": "POS" } ], "method_notes": "DCF with growth and multiple assumptions. HOLD due to limited upside vs. risks. Not investment advice.", "current_price": 207.53, "recommendation": "HOLD", "thesis_bullets": [ "Strong operational margins and low debt support stability.", "Recent negative growth challenges near-term revenue recovery.", "Premium valuation may compress if growth doesn't reaccelerate.", "Market leadership in LTL provides competitive advantage.", "Economic sensitivity could negatively impact freight demand." ], "target_price_6m": 205, "target_price_12m": 210 }, "errorsJson": { "attempts": [], "providerMeta": { "endpoint": "https://api.deepseek.com/v1/chat/completions", "provider": "deepseek", "webSearch": { "enabled": false, "supported": false }, "responseFormat": "json_object" }, "sanityIssues": [] }, "latencyMs": 375, "createdAt": "2026-04-09T05:21:32.767Z", "usage": { "inputTokens": 2086, "outputTokens": 3471, "costUsd": 0.002042 } }, { "id": "cmnr14rqe05iyp658by8bvl17", "runId": "cmnr14rqa05ivp6582u7e980u", "modelId": "gemini.3-pro", "status": "SUCCESS", "rawOutput": "{\"model\":\"AI Equity Research Model\",\"as_of\":\"2026-04-08T20:00:00.000Z\",\"ticker\":\"ODFL\",\"currency\":\"USD\",\"current_price\":207.53,\"target_price_6m\":212.0,\"target_price_12m\":218.0,\"recommendation\":\"HOLD\",\"confidence\":0.75,\"thesis_bullets\":[\"Best-in-class operating ratio and service quality justify a significant valuation premium.\",\"Strong balance sheet with minimal debt provides resilience during freight cycle troughs.\",\"Market share gains likely to persist following the exit of major competitors.\",\"Current valuation at 31x forward earnings limits immediate upside potential.\",\"Near-term volume headwinds remain a concern despite long-term structural advantages.\"],\"key_drivers\":[{\"driver\":\"Industrial production levels\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"LTL pricing discipline\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Fuel price volatility\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Tonnage growth trends\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Labor cost inflation\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Market share consolidation\",\"impact\":\"MED\",\"direction\":\"POS\"}],\"risks\":[\"Prolonged industrial recession dampening tonnage.\",\"Aggressive price competition from peers.\",\"Significant increase in diesel fuel costs.\",\"Execution risk in network capacity expansion.\"],\"assumptions\":{\"revenue_cagr_3y\":0.07,\"ebit_margin_target\":0.28,\"wacc\":0.085,\"terminal_multiple\":25.0},\"scenarios\":{\"bear\":{\"target_price\":175.0,\"prob\":0.2,\"notes\":\"Deep recession leads to significant tonnage decline and margin compression.\"},\"base\":{\"target_price\":218.0,\"prob\":0.6,\"notes\":\"Moderate freight recovery with stable pricing and incremental share gains.\"},\"bull\":{\"target_price\":260.0,\"prob\":0.2,\"notes\":\"Rapid industrial rebound and superior operating leverage drive record margins.\"}},\"method_notes\":\"Valuation based on 35x NTM EPS and DCF. HOLD reflects limited upside vs current premium valuation. Not investment advice.\"}", "parsedJson": { "as_of": "2026-04-08T20:00:00.000Z", "model": "AI Equity Research Model", "risks": [ "Prolonged industrial recession dampening tonnage.", "Aggressive price competition from peers.", "Significant increase in diesel fuel costs.", "Execution risk in network capacity expansion." ], "ticker": "ODFL", "currency": "USD", "scenarios": { "base": { "prob": 0.6, "notes": "Moderate freight recovery with stable pricing and incremental share gains.", "target_price": 218 }, "bear": { "prob": 0.2, "notes": "Deep recession leads to significant tonnage decline and margin compression.", "target_price": 175 }, "bull": { "prob": 0.2, "notes": "Rapid industrial rebound and superior operating leverage drive record margins.", "target_price": 260 } }, "confidence": 0.75, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.07, "terminal_multiple": 25, "ebit_margin_target": 0.28 }, "key_drivers": [ { "driver": "Industrial production levels", "impact": "HIGH", "direction": "POS" }, { "driver": "LTL pricing discipline", "impact": "HIGH", "direction": "POS" }, { "driver": "Fuel price volatility", "impact": "MED", "direction": "NEG" }, { "driver": "Tonnage growth trends", "impact": "HIGH", "direction": "POS" }, { "driver": "Labor cost inflation", "impact": "MED", "direction": "NEG" }, { "driver": "Market share consolidation", "impact": "MED", "direction": "POS" } ], "method_notes": "Valuation based on 35x NTM EPS and DCF. HOLD reflects limited upside vs current premium valuation. Not investment advice.", "current_price": 207.53, "recommendation": "HOLD", "thesis_bullets": [ "Best-in-class operating ratio and service quality justify a significant valuation premium.", "Strong balance sheet with minimal debt provides resilience during freight cycle troughs.", "Market share gains likely to persist following the exit of major competitors.", "Current valuation at 31x forward earnings limits immediate upside potential.", "Near-term volume headwinds remain a concern despite long-term structural advantages." ], "target_price_6m": 212, "target_price_12m": 218 }, "errorsJson": { "attempts": [ { "error": "not_json_object: Output must be a single JSON object (no markdown/code fences, no extra text).", "attempt": 0, "rawOutputTruncated": "{\"model\":\"AI Model Recommendation\",\"as_of\":\"2026-04-08T20:00:00.000Z\",\"ticker\":\"ODFL\",\"currency\":\"USD\",\"current_price\":207.53,\"target_price_6m\":212.0,\"target_price_12m\":218.0,\"recommendation\":\"HOLD\",\"confidence\":0.7,\"thesis_bullets\":[\"Best-in-class operating ratio and service quality justify a significant valuation premium.\",\"Strong balance sheet with minimal debt provides resilience during freight cycle troughs.\",\"Market share gains likely to persist following the exit of major competitors.\",\"Current valuation at 31x forward earnings limits immediate upside potential.\",\"Near-term volume headwinds remain a concern despite long-term structural advantages.\"],\"key_drivers\":[{\"driver\":\"Industrial production levels\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"LTL pricing discipline\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Fuel price volatility\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Tonnage growth trends\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Labor cost inflation\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Market share consolidation\",\"impact\":\"MED\",\"direction\":\"POS\"}],\"ris" } ], "providerMeta": { "model": "gemini-3-flash-preview", "provider": "gemini", "webSearch": { "used": false, "allowed": false, "enabled": false, "requested": false, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 17553, "createdAt": "2026-04-09T05:21:32.767Z", "usage": { "inputTokens": 2762, "outputTokens": 483, "costUsd": 0.01132 } }, { "id": "cmnr14rqe05iwp6589shgkpz6", "runId": "cmnr14rqa05ivp6582u7e980u", "modelId": "openai.gpt-5.4", "status": "SUCCESS", "rawOutput": "{\"model\":\"AI Model Recommendation\",\"as_of\":\"2026-04-08T20:00:00.000Z\",\"ticker\":\"ODFL\",\"currency\":\"USD\",\"current_price\":207.53,\"target_price_6m\":196,\"target_price_12m\":219,\"recommendation\":\"HOLD\",\"confidence\":0.64,\"thesis_bullets\":[\"Best-in-class LTL network sustains superior margins despite weak freight volumes.\",\"Net cash balance sheet supports resilience, capex, and share repurchases.\",\"Revenue and EPS remain negative year over year, showing cycle pressure.\",\"Shares trade at a premium despite subdued growth and near-peak margins.\",\"Fair value appears slightly above current price, warranting patience.\"],\"key_drivers\":[{\"driver\":\"LTL pricing discipline\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Freight demand recovery\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Volume softness\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Wage and insurance inflation\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Network density gains\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Premium valuation multiple\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Net cash balance sheet\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Industrial slowdown exposure\",\"impact\":\"MED\",\"direction\":\"NEG\"}],\"risks\":[\"Prolonged industrial recession hurts tonnage and pricing.\",\"Margins compress faster than expected if volumes stay weak.\",\"Premium multiple derates as rates or competition rise.\",\"Capex or labor costs exceed productivity gains.\"],\"assumptions\":{\"revenue_cagr_3y\":0.07,\"ebit_margin_target\":0.23,\"wacc\":0.085,\"terminal_multiple\":17},\"scenarios\":{\"bear\":{\"target_price\":165,\"prob\":0.25,\"notes\":\"Weak tonnage persists and valuation compresses toward sector norms.\"},\"base\":{\"target_price\":219,\"prob\":0.5,\"notes\":\"Volumes gradually recover while margins remain above peers.\"},\"bull\":{\"target_price\":255,\"prob\":0.25,\"notes\":\"Freight cycle rebounds faster and premium multiple holds.\"}},\"method_notes\":\"12M target based on cycle-normalized earnings/EV-EBIT framework using snapshot data as authoritative; no sell-side targets used. HOLD fits mixed fundamentals, premium valuation, and modest base-case upside. not investment advice\"}", "parsedJson": { "as_of": "2026-04-08T20:00:00.000Z", "model": "AI Model Recommendation", "risks": [ "Prolonged industrial recession hurts tonnage and pricing.", "Margins compress faster than expected if volumes stay weak.", "Premium multiple derates as rates or competition rise.", "Capex or labor costs exceed productivity gains." ], "ticker": "ODFL", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Volumes gradually recover while margins remain above peers.", "target_price": 219 }, "bear": { "prob": 0.25, "notes": "Weak tonnage persists and valuation compresses toward sector norms.", "target_price": 165 }, "bull": { "prob": 0.25, "notes": "Freight cycle rebounds faster and premium multiple holds.", "target_price": 255 } }, "confidence": 0.64, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.07, "terminal_multiple": 17, "ebit_margin_target": 0.23 }, "key_drivers": [ { "driver": "LTL pricing discipline", "impact": "HIGH", "direction": "POS" }, { "driver": "Freight demand recovery", "impact": "HIGH", "direction": "POS" }, { "driver": "Volume softness", "impact": "HIGH", "direction": "NEG" }, { "driver": "Wage and insurance inflation", "impact": "MED", "direction": "NEG" }, { "driver": "Network density gains", "impact": "MED", "direction": "POS" }, { "driver": "Premium valuation multiple", "impact": "HIGH", "direction": "NEG" }, { "driver": "Net cash balance sheet", "impact": "MED", "direction": "POS" }, { "driver": "Industrial slowdown exposure", "impact": "MED", "direction": "NEG" } ], "method_notes": "12M target based on cycle-normalized earnings/EV-EBIT framework using snapshot data as authoritative; no sell-side targets used. HOLD fits mixed fundamentals, premium valuation, and modest base-case upside. not investment advice", "current_price": 207.53, "recommendation": "HOLD", "thesis_bullets": [ "Best-in-class LTL network sustains superior margins despite weak freight volumes.", "Net cash balance sheet supports resilience, capex, and share repurchases.", "Revenue and EPS remain negative year over year, showing cycle pressure.", "Shares trade at a premium despite subdued growth and near-peak margins.", "Fair value appears slightly above current price, warranting patience." ], "target_price_6m": 196, "target_price_12m": 219 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "openai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "resp_021623c1dfe7abd80069d75c14cf38819782dce6995e3a7956", "reasoningEffort": "medium", "structuredOutputs": { "used": true, "requested": true, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 33917, "createdAt": "2026-04-09T05:21:32.767Z", "usage": { "inputTokens": 2354, "outputTokens": 2205, "costUsd": 0.034989 } }, { "id": "cmnr14rqe05izp658axvlnw7o", "runId": "cmnr14rqa05ivp6582u7e980u", "modelId": "xai.grok-4.20-reasoning", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"AI Fundamental DCF Model\",\n \"as_of\": \"2026-04-08T20:00:00.000Z\",\n \"ticker\": \"ODFL\",\n \"currency\": \"USD\",\n \"current_price\": 207.53,\n \"target_price_6m\": 205,\n \"target_price_12m\": 215,\n \"recommendation\": \"HOLD\",\n \"confidence\": 0.62,\n \"thesis_bullets\": [\n \"Premium LTL carrier with unmatched on-time service\",\n \"TTM revenue and EPS declined amid weak demand\",\n \"Maintains industry-leading margins and ROE\",\n \"Trades at premium 32x PE with limited visibility\",\n \"Balanced risks with cyclical recovery potential ahead\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"Freight volume recovery\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"ODFL service quality and density\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Macroeconomic and industrial demand\",\n \"impact\": \"HIGH\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Industry pricing discipline\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"High current valuation multiple\",\n \"impact\": \"HIGH\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Low debt and strong cash flow\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Labor and operating cost inflation\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"E-commerce logistics tailwinds\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n }\n ],\n \"risks\": [\n \"Prolonged industrial production weakness\",\n \"Competitive pressure from peers\",\n \"Rising labor and fuel costs\",\n \"Economic recession extending downturn\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.045,\n \"ebit_margin_target\": 0.25,\n \"wacc\": 0.09,\n \"terminal_multiple\": 18\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 165,\n \"prob\": 0.35,\n \"notes\": \"Extended freight recession erodes margins further.\"\n },\n \"base\": {\n \"target_price\": 215,\n \"prob\": 0.45,\n \"notes\": \"Modest volume recovery with stable pricing.\"\n },\n \"bull\": {\n \"target_price\": 270,\n \"prob\": 0.2,\n \"notes\": \"Strong economy drives market share gains.\"\n }\n },\n \"method_notes\": \"3-stage DCF using revenue CAGR, target EBIT margin, 9% WACC and 18x terminal multiple. Mixed growth, high PE and cyclical uncertainty support HOLD at modest upside. not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:00.000Z", "model": "AI Fundamental DCF Model", "risks": [ "Prolonged industrial production weakness", "Competitive pressure from peers", "Rising labor and fuel costs", "Economic recession extending downturn" ], "ticker": "ODFL", "currency": "USD", "scenarios": { "base": { "prob": 0.45, "notes": "Modest volume recovery with stable pricing.", "target_price": 215 }, "bear": { "prob": 0.35, "notes": "Extended freight recession erodes margins further.", "target_price": 165 }, "bull": { "prob": 0.2, "notes": "Strong economy drives market share gains.", "target_price": 270 } }, "confidence": 0.62, "assumptions": { "wacc": 0.09, "revenue_cagr_3y": 0.045, "terminal_multiple": 18, "ebit_margin_target": 0.25 }, "key_drivers": [ { "driver": "Freight volume recovery", "impact": "HIGH", "direction": "POS" }, { "driver": "ODFL service quality and density", "impact": "HIGH", "direction": "POS" }, { "driver": "Macroeconomic and industrial demand", "impact": "HIGH", "direction": "NEG" }, { "driver": "Industry pricing discipline", "impact": "MED", "direction": "POS" }, { "driver": "High current valuation multiple", "impact": "HIGH", "direction": "NEG" }, { "driver": "Low debt and strong cash flow", "impact": "MED", "direction": "POS" }, { "driver": "Labor and operating cost inflation", "impact": "MED", "direction": "NEG" }, { "driver": "E-commerce logistics tailwinds", "impact": "MED", "direction": "POS" } ], "method_notes": "3-stage DCF using revenue CAGR, target EBIT margin, 9% WACC and 18x terminal multiple. Mixed growth, high PE and cyclical uncertainty support HOLD at modest upside. not investment advice.", "current_price": 207.53, "recommendation": "HOLD", "thesis_bullets": [ "Premium LTL carrier with unmatched on-time service", "TTM revenue and EPS declined amid weak demand", "Maintains industry-leading margins and ROE", "Trades at premium 32x PE with limited visibility", "Balanced risks with cyclical recovery potential ahead" ], "target_price_6m": 205, "target_price_12m": 215 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "xai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "db429641-6ae3-926b-95d0-0a891b16f19b", "usedFallbackChatCompletions": false }, "sanityIssues": [] }, "latencyMs": 15719, "createdAt": "2026-04-09T05:21:32.767Z", "usage": { "inputTokens": 2694, "outputTokens": 3057, "costUsd": 0.053937 } } ] } }