Valuation Landstar System, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 21:00:00 14/07/2026 BST			5-day change	1st Jan Change
211.41 ^USD	-0.69%		+3.66%	+47.12%

07-06	Landstar System Holdings, Inc. and its wholly-owned subsidiary, Landstar System Holdings, Inc. Enters Into Third Amended And Restated Credit Agreement For $300 Million Revolving Credit Facility With Accordion Feature Up To $500 Million	CI
07-06	Landstar System Shares Fall After Morgan Stanley Downgrade	MT

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	7,222	-	-
Change	-	-10.96%	18.64%	-13.03%	-18.57%	44.01%	-	-
Enterprise Value (EV) ¹	6,681	5,826	6,612	5,756	4,696	6,981	7,061	7,161
Change	-	-12.8%	13.49%	-12.95%	-18.41%	48.66%	1.14%	1.42%
P/E	17.6x	14.1x	26.8x	31.6x	44.1x	36.3x	28.1x	24x
PBR	7.69x	7.09x	7.15x	6.33x	6.25x	9.22x	9.6x	8.61x
PEG	-	0.8x	-0.7x	-1.3x	-1.1x	0.5x	1x	1.4x
Capitalization / Revenue	1.03x	0.8x	1.34x	1.28x	1.06x	1.38x	1.25x	1.16x
EV / Revenue	1.02x	0.78x	1.25x	1.19x	0.99x	1.34x	1.22x	1.15x
EV / EBITDA	12x	9.27x	16.4x	18.8x	20.4x	23x	19.2x	18.1x
EV / EBIT	13.2x	10.2x	19.2x	23.1x	25.6x	26.9x	22x	20.6x
EV / FCF	26.4x	9.76x	18x	22.5x	21.8x	37.1x	30.1x	-
FCF Yield	3.79%	10.2%	5.57%	4.44%	4.58%	2.7%	3.32%	-
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%	1.14%	1.01%	1.12%
EPS ²	9.98	11.76	7.36	5.51	3.31	5.859	7.566	8.882
Distribution rate	9.22%	9.35%	17.1%	25%	108%	41.4%	28.5%	26.9%
Net sales ¹	6,538	7,437	5,303	4,819	4,744	5,221	5,797	6,228
EBITDA ¹	555.3	628.5	402.3	305.6	230.1	303.8	367.3	395.9
EBIT ¹	505.7	571.1	344.1	248.9	183.7	259.6	320.9	348.3
Net income ¹	381.5	430.9	264.4	195.9	115	197	247.8	273.3
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	212.87	212.87	212.87
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LANDSTAR SYSTEM, INC.	36.5x	1.34x	23.06x	1.14%	7.22B
OLD DOMINION FREIGHT LINE, INC.	42.12x	8.19x	25.17x	0.49%	48.44B
JB HUNT TRANSPORT SERVICES	38x	2.14x	15.96x	0.64%	26.69B
TFI INTERNATIONAL INC.	30.58x	1.73x	11.59x	1.28%	12.16B
SAIA, INC.	37.58x	3.18x	17.05x	-.--%	11.49B
RXO, INC.	-102.97x	0.77x	39.42x	-.--%	4.47B
NIKKON HOLDINGS CO.,LTD.	33.5x	2.6x	17.09x	2.1%	3.94B
WERNER ENTERPRISES, INC.	51.09x	0.94x	7.94x	1.31%	2.64B
STEF	11.25x	0.57x	6.13x	3.41%	1.74B
Average	19.74x	2.39x	18.16x	1.15%	13.2B
Weighted average by Cap.	33.24x	4.53x	20.40x	0.7%