LSTR
Landstar System Inc
Price:  
136.91 
USD
Volume:  
228,893.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LSTR Intrinsic Value

92.00 %
Upside

What is the intrinsic value of LSTR?

As of 2025-05-29, the Intrinsic Value of Landstar System Inc (LSTR) is 262.85 USD. This LSTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 136.91 USD, the upside of Landstar System Inc is 92.00%.

The range of the Intrinsic Value is 185.19 - 478.74 USD

Is LSTR undervalued or overvalued?

Based on its market price of 136.91 USD and our intrinsic valuation, Landstar System Inc (LSTR) is undervalued by 92.00%.

136.91 USD
Stock Price
262.85 USD
Intrinsic Value
Intrinsic Value Details

LSTR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 185.19 - 478.74 262.85 92.0%
DCF (Growth 10y) 212.36 - 515.24 293.29 114.2%
DCF (EBITDA 5y) 133.45 - 169.34 155.09 13.3%
DCF (EBITDA 10y) 167.37 - 218.79 195.01 42.4%
Fair Value 32.08 - 32.08 32.08 -76.57%
P/E 81.48 - 139.19 117.70 -14.0%
EV/EBITDA 56.33 - 83.59 68.70 -49.8%
EPV 134.24 - 184.76 159.50 16.5%
DDM - Stable 49.25 - 171.35 110.30 -19.4%
DDM - Multi 160.27 - 411.97 228.35 66.8%

LSTR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,785.00
Beta 0.74
Outstanding shares (mil) 34.95
Enterprise Value (mil) 4,520.91
Market risk premium 4.60%
Cost of Equity 7.98%
Cost of Debt 7.74%
WACC 7.91%