|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 207.75 USD | +0.45% |
|
+0.07% | +44.63% |
| 06-30 | Landstar System, Inc.(NasdaqGS:LSTR) added to Russell Small Cap Comp Growth Benchmark | CI |
| 06-29 | Landstar System, Inc.(NasdaqGS:LSTR) added to Russell Midcap Growth Benchmark | CI |
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 | 7,017 | - | - |
| Change | - | -10.96% | 18.64% | -13.03% | -18.57% | 39.91% | - | - |
| Enterprise Value (EV) 1 | 6,681 | 5,826 | 6,612 | 5,756 | 4,696 | 6,776 | 6,855 | 6,955 |
| Change | - | -12.8% | 13.49% | -12.95% | -18.41% | 44.28% | 1.18% | 1.46% |
| P/E | 17.6x | 14.1x | 26.8x | 31.6x | 44.1x | 36.4x | 28.7x | 23.3x |
| PBR | 7.69x | 7.09x | 7.15x | 6.33x | 6.25x | 9.02x | 9.46x | 8.43x |
| PEG | - | 0.8x | -0.7x | -1.3x | -1.1x | 0.5x | 1.1x | 1x |
| Capitalization / Revenue | 1.03x | 0.8x | 1.34x | 1.28x | 1.06x | 1.36x | 1.24x | 1.13x |
| EV / Revenue | 1.02x | 0.78x | 1.25x | 1.19x | 0.99x | 1.32x | 1.21x | 1.12x |
| EV / EBITDA | 12x | 9.27x | 16.4x | 18.8x | 20.4x | 22.9x | 19.5x | 17.6x |
| EV / EBIT | 13.2x | 10.2x | 19.2x | 23.1x | 25.6x | 26.7x | 22.3x | 20x |
| EV / FCF | 26.4x | 9.76x | 18x | 22.5x | 21.8x | 37x | 30.6x | - |
| FCF Yield | 3.79% | 10.2% | 5.57% | 4.44% | 4.58% | 2.7% | 3.27% | - |
| Dividend per Share 2 | 0.92 | 1.1 | 1.26 | 1.38 | 3.56 | 2.428 | 2.158 | 2.39 |
| Rate of return | 0.52% | 0.66% | 0.64% | 0.79% | 2.44% | 1.17% | 1.04% | 1.16% |
| EPS 2 | 9.98 | 11.76 | 7.36 | 5.51 | 3.31 | 5.678 | 7.195 | 8.882 |
| Distribution rate | 9.22% | 9.35% | 17.1% | 25% | 108% | 42.8% | 30% | 26.9% |
| Net sales 1 | 6,538 | 7,437 | 5,303 | 4,819 | 4,744 | 5,147 | 5,681 | 6,225 |
| EBITDA 1 | 555.3 | 628.5 | 402.3 | 305.6 | 230.1 | 296.1 | 352.3 | 395.4 |
| EBIT 1 | 505.7 | 571.1 | 344.1 | 248.9 | 183.7 | 253.9 | 308 | 348 |
| Net income 1 | 381.5 | 430.9 | 264.4 | 195.9 | 115 | 191.7 | 235.5 | 273 |
| Net Debt 1 | -23.02 | -143.2 | -469.6 | -403.3 | -318.7 | -241 | -161.4 | -61.34 |
| Reference price 2 | 175.91 | 166.15 | 197.00 | 174.32 | 146.02 | 206.81 | 206.81 | 206.81 |
| Nbr of stocks (in thousands) | 38,109 | 35,925 | 35,946 | 35,331 | 34,345 | 33,928 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.42x | 1.32x | 22.88x | 1.17% | 7.02B | |
| 39.67x | 7.67x | 23.62x | 0.53% | 45.05B | |
| 39.38x | 2.21x | 16.47x | 0.63% | 27.29B | |
| 30.55x | 1.7x | 11.41x | 1.33% | 11.81B | |
| 36.7x | 3.11x | 16.7x | -.--% | 11.2B | |
| -101.13x | 0.8x | 41.36x | -.--% | 4.55B | |
| 40.16x | 2.91x | 18.98x | 1.29% | 4.23B | |
| 56.44x | 0.94x | 7.91x | 1.31% | 2.61B | |
| 11.03x | 0.57x | 6.07x | 3.48% | 1.71B | |
| Average | 21.02x | 2.36x | 18.38x | 1.08% | 12.83B | |
| Weighted average by Cap. | 32.61x | 4.24x | 19.88x | 0.69% |
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
