|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 206.74 USD | -0.29% |
|
-1.85% | +43.52% |
| 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 | 7,035 | - | - |
| Change | - | -10.96% | 18.64% | -13.03% | -18.57% | 40.28% | - | - |
| Enterprise Value (EV) 1 | 6,681 | 5,826 | 6,612 | 5,756 | 4,696 | 6,794 | 6,874 | 6,974 |
| Change | - | -12.8% | 13.49% | -12.95% | -18.41% | 44.67% | 1.17% | 1.46% |
| P/E | 17.6x | 14.1x | 26.8x | 31.6x | 44.1x | 35.9x | 28.4x | 23.3x |
| PBR | 7.69x | 7.09x | 7.15x | 6.33x | 6.25x | 9.04x | 9.48x | 8.45x |
| PEG | - | 0.8x | -0.7x | -1.3x | -1.1x | 0.5x | 1.1x | 1.1x |
| Capitalization / Revenue | 1.03x | 0.8x | 1.34x | 1.28x | 1.06x | 1.36x | 1.23x | 1.13x |
| EV / Revenue | 1.02x | 0.78x | 1.25x | 1.19x | 0.99x | 1.31x | 1.2x | 1.12x |
| EV / EBITDA | 12x | 9.27x | 16.4x | 18.8x | 20.4x | 22.7x | 19.2x | 17.6x |
| EV / EBIT | 13.2x | 10.2x | 19.2x | 23.1x | 25.6x | 26.5x | 22x | 20x |
| EV / FCF | 26.4x | 9.76x | 18x | 22.5x | 21.8x | 37.1x | 30.7x | - |
| FCF Yield | 3.79% | 10.2% | 5.57% | 4.44% | 4.58% | 2.7% | 3.26% | - |
| 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% | 1.15% |
| EPS 2 | 9.98 | 11.76 | 7.36 | 5.51 | 3.31 | 5.773 | 7.313 | 8.882 |
| Distribution rate | 9.22% | 9.35% | 17.1% | 25% | 108% | 42.1% | 29.5% | 26.9% |
| Net sales 1 | 6,538 | 7,437 | 5,303 | 4,819 | 4,744 | 5,176 | 5,709 | 6,225 |
| EBITDA 1 | 555.3 | 628.5 | 402.3 | 305.6 | 230.1 | 299.2 | 357.8 | 395.4 |
| EBIT 1 | 505.7 | 571.1 | 344.1 | 248.9 | 183.7 | 256.8 | 312.9 | 348 |
| Net income 1 | 381.5 | 430.9 | 264.4 | 195.9 | 115 | 194.6 | 240.7 | 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 | 207.35 | 207.35 | 207.35 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 36.29x | 1.32x | 22.87x | 1.17% | 7.04B | |
| 39.87x | 7.72x | 23.79x | 0.52% | 45.33B | |
| 39.51x | 2.22x | 16.49x | 0.62% | 27.35B | |
| 30.55x | 1.7x | 11.41x | 1.33% | 11.81B | |
| 36.38x | 3.09x | 16.56x | -.--% | 11.12B | |
| -101.68x | 0.8x | 41.57x | -.--% | 4.57B | |
| 37.33x | 2.73x | 17.8x | 1.39% | 3.94B | |
| 54.79x | 0.94x | 7.94x | 1.3% | 2.63B | |
| 11.03x | 0.57x | 6.07x | 3.48% | 1.7B | |
| Average | 20.45x | 2.34x | 18.28x | 1.09% | 12.83B | |
| Weighted average by Cap. | 32.50x | 4.26x | 19.92x | 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
