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 7,102 - -
Change - -10.96% 18.64% -13.03% -18.57% 41.61% - -
Enterprise Value (EV) 1 6,681 5,826 6,612 5,756 4,696 6,861 6,940 7,041
Change - -12.8% 13.49% -12.95% -18.41% 46.09% 1.16% 1.44%
P/E 17.6x 14.1x 26.8x 31.6x 44.1x 35.9x 28.1x 23.6x
PBR 7.69x 7.09x 7.15x 6.33x 6.25x 9.09x 9.46x 8.5x
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 1.14x
EV / Revenue 1.02x 0.78x 1.25x 1.19x 0.99x 1.32x 1.2x 1.13x
EV / EBITDA 12x 9.27x 16.4x 18.8x 20.4x 22.7x 19.1x 17.8x
EV / EBIT 13.2x 10.2x 19.2x 23.1x 25.6x 26.6x 21.9x 20.2x
EV / FCF 26.4x 9.76x 18x 22.5x 21.8x 37.5x 31x -
FCF Yield 3.79% 10.2% 5.57% 4.44% 4.58% 2.67% 3.23% -
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% 1.16% 1.03% 1.14%
EPS 2 9.98 11.76 7.36 5.51 3.31 5.838 7.438 8.882
Distribution rate 9.22% 9.35% 17.1% 25% 108% 41.6% 29% 26.9%
Net sales 1 6,538 7,437 5,303 4,819 4,744 5,204 5,764 6,228
EBITDA 1 555.3 628.5 402.3 305.6 230.1 302.1 363.3 395.9
EBIT 1 505.7 571.1 344.1 248.9 183.7 258.1 317.5 348.3
Net income 1 381.5 430.9 264.4 195.9 115 196.3 243.4 273.3
Net Debt 1 -23.02 -143.2 -469.6 -403.3 -318.7 -241 -161.4 -61.34
Reference price 2 175.91 166.15 197.00 174.32 146.02 209.32 209.32 209.32
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.($)
35.85x1.31x22.62x1.17% 7.05B
40.85x7.94x24.41x0.51% 46.97B
38.1x2.14x15.97x0.64% 26.65B
31.12x1.74x11.71x1.27% 12.3B
36.58x3.09x16.61x-.--% 11.21B
-103.84x0.76x38.93x-.--% 4.43B
33.26x2.59x16.99x2.12% 3.91B
53.94x0.95x8.08x1.29% 2.68B
11.38x0.58x6.17x3.37% 1.76B
Average 19.69x 2.35x 17.94x 1.15% 12.99B
Weighted average by Cap. 32.61x 4.38x 19.95x 0.71%

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.