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 7,047 - -
Change - -10.96% 18.64% -13.03% -18.57% 40.52% - -
Enterprise Value (EV) 1 6,681 5,826 6,612 5,756 4,696 6,806 6,886 6,986
Change - -12.8% 13.49% -12.95% -18.41% 44.92% 1.17% 1.45%
P/E 17.6x 14.1x 26.8x 31.6x 44.1x 35.8x 28x 23.4x
PBR 7.69x 7.09x 7.15x 6.33x 6.25x 9.04x 9.49x 8.44x
PEG - 0.8x -0.7x -1.3x -1.1x 0.5x 1x 1.2x
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 22.6x 19.1x 17.6x
EV / EBIT 13.2x 10.2x 19.2x 23.1x 25.6x 26.5x 21.8x 20.1x
EV / FCF 26.4x 9.76x 18x 22.5x 21.8x 37.2x 30.7x -
FCF Yield 3.79% 10.2% 5.57% 4.44% 4.58% 2.69% 3.25% -
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 5.794 7.412 8.882
Distribution rate 9.22% 9.35% 17.1% 25% 108% 41.9% 29.1% 26.9%
Net sales 1 6,538 7,437 5,303 4,819 4,744 5,179 5,726 6,228
EBITDA 1 555.3 628.5 402.3 305.6 230.1 300.9 360.6 395.9
EBIT 1 505.7 571.1 344.1 248.9 183.7 257.1 315.2 348.3
Net income 1 381.5 430.9 264.4 195.9 115 194.8 242.6 273.3
Net Debt 1 -23.02 -143.2 -469.6 -403.3 -318.7 -241 -161.4 -61.34
Reference price 2 175.91 166.15 197.00 174.32 146.02 207.70 207.70 207.70
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.16x1.29x22.17x1.19% 7.05B
39.49x7.66x23.58x0.53% 46.97B
37.4x2.11x15.63x0.66% 26.65B
30.56x1.72x11.54x1.29% 12.3B
35.99x3.04x16.36x-.--% 11.21B
-100.01x0.76x39.54x-.--% 4.43B
32.51x2.54x16.65x2.17% 3.91B
51.99x0.93x7.86x1.32% 2.68B
11.31x0.57x6.15x3.39% 1.76B
Average 19.38x 2.29x 17.72x 1.17% 12.99B
Weighted average by Cap. 31.83x 4.25x 19.47x 0.72%

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

  1. Stock Market
  2. Stocks
  3. LSTR Stock
  4. Valuation Landstar System, Inc.