|
Market Closed -
Nasdaq
04:00:00 22/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 171.28 USD | +0.79% |
|
+1.21% | +19.19% |
| 08-10 | Landstar System, Inc. Announces Appointment of Vallie Dugas as General Counsel and Secretary | CI |
| 07-29 | 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 | 5,813 | - | - |
| Change | - | -10.96% | 18.64% | -13.03% | -18.57% | 15.91% | - | - |
| Enterprise Value (EV) 1 | 6,681 | 5,826 | 6,612 | 5,756 | 4,696 | 5,593 | 5,597 | 4,737 |
| Change | - | -12.8% | 13.49% | -12.95% | -18.41% | 19.09% | 0.07% | -15.36% |
| P/E | 17.6x | 14.1x | 26.8x | 31.6x | 44.1x | 28.8x | 21.9x | 18.4x |
| PBR | 7.69x | 7.09x | 7.15x | 6.33x | 6.25x | 7.15x | 7.36x | 7.06x |
| 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 | 1.04x | 0.94x | 0.88x |
| EV / Revenue | 1.02x | 0.78x | 1.25x | 1.19x | 0.99x | 1x | 0.9x | 0.71x |
| EV / EBITDA | 12x | 9.27x | 16.4x | 18.8x | 20.4x | 18.1x | 14.7x | 11.3x |
| EV / EBIT | 13.2x | 10.2x | 19.2x | 23.1x | 25.6x | 20.9x | 16.7x | 12.9x |
| EV / FCF | 26.4x | 9.76x | 18x | 22.5x | 21.8x | 34x | 21.6x | 15x |
| FCF Yield | 3.79% | 10.2% | 5.57% | 4.44% | 4.58% | 2.94% | 4.63% | 6.65% |
| 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% | 0.96% | 1.27% | 1.41% |
| 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 | 171.28 | 171.28 | 171.28 |
| Nbr of stocks (in thousands) | 38,109 | 35,925 | 35,946 | 35,331 | 34,345 | 33,937 | - | - |
| Announcement Date | 26/1/22 | 1/2/23 | 31/1/24 | 29/1/25 | 28/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.78x | 1x | 18.05x | 0.96% | 5.81B | |
| 22.32x | 7.28x | 14.5x | 1.92% | 171B | |
| 24.26x | 6.99x | 14.68x | 1.17% | 89.65B | |
| 25.44x | 8.06x | 15.92x | 0.81% | 77.28B | |
| 21.01x | 6.78x | 14.08x | 2.15% | 73.9B | |
| 26.93x | 6.63x | 15.09x | 1.65% | 73.69B | |
| 32.24x | 6.47x | 19.37x | 0.61% | 39.17B | |
| 38.75x | 2.74x | 16.16x | -.--% | 22.07B | |
| 31.52x | 1.61x | 13.07x | 0.79% | 21.31B | |
| 21.64x | 2.04x | 11.26x | - | 16.14B | |
| Average | 27.29x | 4.96x | 15.22x | 1.12% | 59B | |
| Weighted average by Cap. | 25.08x | 6.56x | 15.02x | 1.43% |
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
