LSTR
Landstar System Inc
Price:  
180.08 
USD
Volume:  
193,476.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LSTR Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Landstar System Inc (LSTR) is 344.50 USD. This LSTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 180.08 USD, the upside of Landstar System Inc is %.

The range of the Intrinsic Value is 238.62 - 661.98 USD

180.08 USD
Stock Price
344.50 USD
Intrinsic Value
Intrinsic Value Details

LSTR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 238.62 - 661.98 344.50 91.3%
DCF (Growth 10y) 271.71 - 705.01 381.06 111.6%
DCF (EBITDA 5y) 173.88 - 219.01 188.61 4.7%
DCF (EBITDA 10y) 213.05 - 275.88 236.14 31.1%
Fair Value 60.64 - 60.64 60.64 -66.33%
P/E 136.29 - 168.38 152.70 -15.2%
EV/EBITDA 78.03 - 127.68 94.31 -47.6%
EPV 161.10 - 219.80 190.45 5.8%
DDM - Stable 68.12 - 259.67 163.89 -9.0%
DDM - Multi 199.71 - 570.90 293.49 63.0%

LSTR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,439.66
Beta 1.22
Outstanding shares (mil) 35.76
Enterprise Value (mil) 6,088.89
Market risk premium 4.60%
Cost of Equity 7.48%
Cost of Debt 4.31%
WACC 7.40%