|
Market Closed -
Nasdaq
06:00:00 22/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 186.58 USD | +2.28% |
|
-1.90% | +29.84% |
| 10/08 | Landstar System, Inc. Announces Appointment of Vallie Dugas as General Counsel and Secretary | CI |
| 30/07 | 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 | 6,332 | - | - |
| Change | - | -10.96% | 18.64% | -13.03% | -18.57% | 26.26% | - | - |
| Enterprise Value (EV) 1 | 6,681 | 5,826 | 6,612 | 5,756 | 4,696 | 6,102 | 6,121 | 5,260 |
| Change | - | -12.8% | 13.49% | -12.95% | -18.41% | 29.93% | 0.32% | -14.08% |
| P/E | 17.6x | 14.1x | 26.8x | 31.6x | 44.1x | 31.5x | 24.3x | 20.3x |
| PBR | 7.69x | 7.09x | 7.15x | 6.33x | 6.25x | 7.88x | 8.16x | 7.91x |
| PEG | - | 0.8x | -0.7x | -1.3x | -1.1x | 0.4x | 0.8x | 1x |
| Capitalization / Revenue | 1.03x | 0.8x | 1.34x | 1.28x | 1.06x | 1.14x | 1.03x | 0.94x |
| EV / Revenue | 1.02x | 0.78x | 1.25x | 1.19x | 0.99x | 1.1x | 0.99x | 0.78x |
| EV / EBITDA | 12x | 9.27x | 16.4x | 18.8x | 20.4x | 19.7x | 16.2x | 12.4x |
| EV / EBIT | 13.2x | 10.2x | 19.2x | 23.1x | 25.6x | 22.8x | 18.2x | 13.6x |
| EV / FCF | 26.4x | 9.76x | 18x | 22.5x | 21.8x | 35.2x | 23.9x | 17.2x |
| FCF Yield | 3.79% | 10.2% | 5.57% | 4.44% | 4.58% | 2.84% | 4.18% | 5.8% |
| Dividend per Share 2 | 0.92 | 1.1 | 1.26 | 1.38 | 3.56 | 2.145 | 2.172 | 2.41 |
| Rate of return | 0.52% | 0.66% | 0.64% | 0.79% | 2.44% | 1.15% | 1.16% | 1.29% |
| EPS 2 | 9.98 | 11.76 | 7.36 | 5.51 | 3.31 | 5.932 | 7.683 | 9.179 |
| Distribution rate | 9.22% | 9.35% | 17.1% | 25% | 108% | 36.2% | 28.3% | 26.3% |
| Net sales 1 | 6,538 | 7,437 | 5,303 | 4,819 | 4,744 | 5,531 | 6,166 | 6,713 |
| EBITDA 1 | 555.3 | 628.5 | 402.3 | 305.6 | 230.1 | 309.8 | 378.7 | 423.6 |
| EBIT 1 | 505.7 | 571.1 | 344.1 | 248.9 | 183.7 | 267.8 | 335.4 | 385.8 |
| Net income 1 | 381.5 | 430.9 | 264.4 | 195.9 | 115 | 200.8 | 252.2 | 284.9 |
| Net Debt 1 | -23.02 | -143.2 | -469.6 | -403.3 | -318.7 | -230.3 | -210.6 | -1,072 |
| Reference price 2 | 175.91 | 166.15 | 197.00 | 174.32 | 146.02 | 186.58 | 186.58 | 186.58 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.45x | 1.1x | 19.7x | 1.15% | 6.33B | |
| 35.57x | 7.15x | 21.39x | 0.56% | 42.81B | |
| 35.2x | 1.98x | 14.99x | 0.66% | 25.87B | |
| 26.92x | 2.55x | 13.83x | - | 20.53B | |
| 26.44x | 1.64x | 10.87x | 1.36% | 11.63B | |
| 31.74x | 2.65x | 14.41x | -.--% | 9.64B | |
| 34.42x | 2.73x | 17.94x | 2.12% | 4.25B | |
| -91.46x | 0.6x | 30.38x | -.--% | 3.72B | |
| 47.01x | 0.87x | 7.21x | 1.47% | 2.33B | |
| 11.94x | 0.58x | 6.24x | 3.17% | 1.89B | |
| Average | 18.92x | 2.19x | 15.70x | 1.16% | 12.9B | |
| Weighted average by Cap. | 28.97x | 3.71x | 17.02x | 0.76% |
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
