|
Real-time Estimate
Cboe BZX
01:28:24 22/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 171.37 USD | +0.85% |
|
+1.42% | +19.44% |
| 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 | 5,767 | - | - |
| Change | - | -10.96% | 18.64% | -13.03% | -18.57% | 14.99% | - | - |
| Enterprise Value (EV) 1 | 6,681 | 5,826 | 6,612 | 5,756 | 4,696 | 5,547 | 5,551 | 4,691 |
| Change | - | -12.8% | 13.49% | -12.95% | -18.41% | 18.12% | 0.07% | -15.49% |
| P/E | 17.6x | 14.1x | 26.8x | 31.6x | 44.1x | 28.6x | 21.8x | 18.2x |
| PBR | 7.69x | 7.09x | 7.15x | 6.33x | 6.25x | 7.09x | 7.31x | 7.01x |
| 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 | 0.87x |
| EV / Revenue | 1.02x | 0.78x | 1.25x | 1.19x | 0.99x | 0.99x | 0.9x | 0.71x |
| EV / EBITDA | 12x | 9.27x | 16.4x | 18.8x | 20.4x | 17.9x | 14.6x | 11.2x |
| EV / EBIT | 13.2x | 10.2x | 19.2x | 23.1x | 25.6x | 20.7x | 16.6x | 12.7x |
| EV / FCF | 26.4x | 9.76x | 18x | 22.5x | 21.8x | 33.7x | 21.4x | 14.9x |
| FCF Yield | 3.79% | 10.2% | 5.57% | 4.44% | 4.58% | 2.97% | 4.67% | 6.71% |
| 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% | 1.28% | 1.42% |
| EPS 2 | 9.98 | 11.76 | 7.36 | 5.51 | 3.31 | 5.95 | 7.803 | 9.319 |
| Distribution rate | 9.22% | 9.35% | 17.1% | 25% | 108% | 27.6% | 27.8% | 25.9% |
| Net sales 1 | 6,538 | 7,437 | 5,303 | 4,819 | 4,744 | 5,583 | 6,195 | 6,635 |
| EBITDA 1 | 555.3 | 628.5 | 402.3 | 305.6 | 230.1 | 309.8 | 381.4 | 417.5 |
| EBIT 1 | 505.7 | 571.1 | 344.1 | 248.9 | 183.7 | 267.6 | 334.8 | 368.3 |
| Net income 1 | 381.5 | 430.9 | 264.4 | 195.9 | 115 | 201.2 | 255.7 | 284.5 |
| Net Debt 1 | -23.02 | -143.2 | -469.6 | -403.3 | -318.7 | -219.8 | -215.8 | -1,075 |
| Reference price 2 | 175.91 | 166.15 | 197.00 | 174.32 | 146.02 | 169.93 | 169.93 | 169.93 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 28.56x | 0.99x | 17.9x | 0.97% | 576.69Cr | |
| 22.3x | 7.27x | 14.49x | 1.93% | 17TCr | |
| 24.07x | 6.96x | 14.6x | 1.19% | 8.91TCr | |
| 25.25x | 8.01x | 15.82x | 0.81% | 7.68TCr | |
| 20.9x | 6.74x | 14.02x | 2.16% | 7.36TCr | |
| 26.72x | 6.59x | 14.99x | 1.66% | 7.31TCr | |
| 32.14x | 6.45x | 19.31x | 0.61% | 3.91TCr | |
| 38.4x | 2.71x | 16.03x | -.--% | 2.19TCr | |
| 31.22x | 1.6x | 12.95x | 0.8% | 2.11TCr | |
| 21.96x | 2.07x | 11.4x | - | 1.64TCr | |
| Average | 27.15x | 4.94x | 15.15x | 1.13% | 5.88TCr | |
| Weighted average by Cap. | 24.95x | 6.53x | 14.95x | 1.44% |
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
