|
Real-time Estimate
Cboe BZX
12:04:14 01/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 169.62 USD | +0.72% |
|
+1.67% | +18.14% |
| 10/08 | Landstar System, Inc. Announces Appointment of Vallie Dugas as General Counsel and Secretary | CI |
| 29/07 | UBS Adjusts Price Target on Landstar System to $195 From $185, Maintains Neutral Rating | MT |
Company Valuation: Landstar System, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,704 | 5,969 | 7,081 | 6,159 | 5,015 | 5,716 | - | - |
| Change | - | -10.96% | 18.64% | -13.03% | -18.57% | 13.97% | - | - |
| Enterprise Value (EV) 1 | 6,681 | 5,826 | 6,612 | 5,756 | 4,696 | 5,494 | 5,501 | 4,639 |
| Change | - | -12.8% | 13.49% | -12.95% | -18.41% | 16.99% | 0.13% | -15.67% |
| P/E | 17.6x | 14.1x | 26.8x | 31.6x | 44.1x | 28.5x | 21.9x | 18.3x |
| PBR | 7.69x | 7.09x | 7.15x | 6.33x | 6.25x | 7.07x | 7.32x | 7.07x |
| PEG | - | 0.8x | -0.7x | -1.3x | -1.1x | 0.4x | 0.7x | 0.9x |
| Capitalization / Revenue | 1.03x | 0.8x | 1.34x | 1.28x | 1.06x | 1.03x | 0.93x | 0.85x |
| EV / Revenue | 1.02x | 0.78x | 1.25x | 1.19x | 0.99x | 0.99x | 0.89x | 0.69x |
| EV / EBITDA | 12x | 9.27x | 16.4x | 18.8x | 20.4x | 17.7x | 14.5x | 11x |
| EV / EBIT | 13.2x | 10.2x | 19.2x | 23.1x | 25.6x | 20.5x | 16.4x | 12x |
| EV / FCF | 26.4x | 9.76x | 18x | 22.5x | 21.8x | 31.8x | 21.4x | 15.2x |
| FCF Yield | 3.79% | 10.2% | 5.57% | 4.44% | 4.58% | 3.15% | 4.67% | 6.58% |
| Dividend per Share 2 | 0.92 | 1.1 | 1.26 | 1.38 | 3.56 | 1.64 | 2.172 | 2.41 |
| Rate of return | 0.52% | 0.66% | 0.64% | 0.79% | 2.44% | 0.97% | 1.29% | 1.43% |
| EPS 2 | 9.98 | 11.76 | 7.36 | 5.51 | 3.31 | 5.92 | 7.687 | 9.179 |
| Distribution rate | 9.22% | 9.35% | 17.1% | 25% | 108% | 27.7% | 28.3% | 26.3% |
| Net sales 1 | 6,538 | 7,437 | 5,303 | 4,819 | 4,744 | 5,539 | 6,177 | 6,713 |
| EBITDA 1 | 555.3 | 628.5 | 402.3 | 305.6 | 230.1 | 309.5 | 379.1 | 423.6 |
| EBIT 1 | 505.7 | 571.1 | 344.1 | 248.9 | 183.7 | 267.5 | 335.8 | 385.7 |
| Net income 1 | 381.5 | 430.9 | 264.4 | 195.9 | 115 | 200.5 | 252.4 | 284.9 |
| Net Debt 1 | -23.02 | -143.2 | -469.6 | -403.3 | -318.7 | -221.6 | -214.5 | -1,076 |
| Reference price 2 | 175.91 | 166.15 | 197.00 | 174.32 | 146.02 | 168.42 | 168.42 | 168.42 |
| Nbr of stocks (in thousands) | 38,109 | 35,925 | 35,946 | 35,331 | 34,345 | 33,937 | - | - |
| Announcement Date | 26/01/22 | 01/02/23 | 31/01/24 | 29/01/25 | 28/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.45x | 0.99x | 17.75x | 0.97% | 571.57Cr | |
| 21.28x | 7.06x | 13.94x | 2.02% | 16TCr | |
| 23.38x | 6.86x | 14.32x | 1.22% | 8.69TCr | |
| 25.23x | 8.06x | 15.76x | 0.81% | 7.6TCr | |
| 20.98x | 6.79x | 13.97x | 2.15% | 7.28TCr | |
| 25.18x | 6.41x | 14.42x | 1.73% | 7.03TCr | |
| 30.53x | 6.12x | 18.27x | 0.64% | 3.68TCr | |
| 30.33x | 1.66x | 12.79x | 0.79% | 2.15TCr | |
| 36.67x | 2.6x | 15.44x | -.--% | 2.08TCr | |
| 24.7x | 1.02x | 17.42x | 1.68% | 1.75TCr | |
| Average | 26.67x | 4.76x | 15.41x | 1.2% | 5.71TCr | |
| Weighted average by Cap. | 24.24x | 6.38x | 14.74x | 1.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LSTR Stock
- Valuation Landstar System, Inc.
Select your edition
All financial news and data tailored to specific country editions
