Valuation Landstar System, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 20:53:12 07/07/2026 BST			5-day change	1st Jan Change
205.77 ^USD	+1.07%		-0.56%	+43.11%

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	6,907	-	-
Change	-	-10.96%	18.64%	-13.03%	-18.57%	37.74%	-	-
Enterprise Value (EV) ¹	6,681	5,826	6,612	5,756	4,696	6,666	6,746	6,846
Change	-	-12.8%	13.49%	-12.95%	-18.41%	41.95%	1.19%	1.48%
P/E	17.6x	14.1x	26.8x	31.6x	44.1x	35.3x	27.8x	22.9x
PBR	7.69x	7.09x	7.15x	6.33x	6.25x	8.87x	9.3x	8.27x
PEG	-	0.8x	-0.7x	-1.3x	-1.1x	0.5x	1x	1.1x
Capitalization / Revenue	1.03x	0.8x	1.34x	1.28x	1.06x	1.33x	1.21x	1.11x
EV / Revenue	1.02x	0.78x	1.25x	1.19x	0.99x	1.29x	1.18x	1.1x
EV / EBITDA	12x	9.27x	16.4x	18.8x	20.4x	22.2x	18.8x	17.3x
EV / EBIT	13.2x	10.2x	19.2x	23.1x	25.6x	25.9x	21.6x	19.7x
EV / FCF	26.4x	9.76x	18x	22.5x	21.8x	36.4x	30.1x	-
FCF Yield	3.79%	10.2%	5.57%	4.44%	4.58%	2.75%	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%	1.19%	1.06%	1.17%
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	299.6	357.9	395.9
EBIT ¹	505.7	571.1	344.1	248.9	183.7	257.2	313	348.3
Net income ¹	381.5	430.9	264.4	195.9	115	194.9	240.8	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	203.59	203.59	203.59
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LANDSTAR SYSTEM, INC.	35.27x	1.29x	22.25x	1.19%	6.91B
OLD DOMINION FREIGHT LINE, INC.	39.34x	7.63x	23.48x	0.53%	45.01B
JB HUNT TRANSPORT SERVICES	37.76x	2.12x	15.77x	0.65%	26.19B
TFI INTERNATIONAL INC.	29.92x	1.67x	11.2x	1.36%	11.57B
SAIA, INC.	36.12x	3.07x	16.49x	-.--%	11.12B
RXO, INC.	-99.01x	0.77x	39.68x	-.--%	4.39B
NIKKON HOLDINGS CO.,LTD.	33.61x	2.61x	17.14x	2.1%	3.95B
WERNER ENTERPRISES, INC.	52.63x	0.93x	7.86x	1.33%	2.58B
STEF	11.38x	0.58x	6.17x	3.37%	1.76B
Average	19.67x	2.30x	17.78x	1.17%	12.61B
Weighted average by Cap.	31.77x	4.22x	19.47x	0.73%