As of 2025-05-12, the Intrinsic Value of Landstar System Inc (LSTR) is 286.23 USD. This LSTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 135.56 USD, the upside of Landstar System Inc is 111.10%.
The range of the Intrinsic Value is 202.19 - 518.97 USD
Based on its market price of 135.56 USD and our intrinsic valuation, Landstar System Inc (LSTR) is undervalued by 111.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 202.19 - 518.97 | 286.23 | 111.1% |
| DCF (Growth 10y) | 242.63 - 591.24 | 335.97 | 147.8% |
| DCF (EBITDA 5y) | 143.86 - 180.57 | 165.60 | 22.2% |
| DCF (EBITDA 10y) | 187.58 - 243.38 | 217.28 | 60.3% |
| Fair Value | 35.18 - 35.18 | 35.18 | -74.04% |
| P/E | 85.22 - 136.97 | 120.05 | -11.4% |
| EV/EBITDA | 62.18 - 86.67 | 73.29 | -45.9% |
| EPV | 139.25 - 188.75 | 164.00 | 21.0% |
| DDM - Stable | 55.42 - 191.93 | 123.68 | -8.8% |
| DDM - Multi | 173.63 - 447.55 | 247.97 | 82.9% |
| Market Cap (mil) | 4,737.82 |
| Beta | 0.68 |
| Outstanding shares (mil) | 34.95 |
| Enterprise Value (mil) | 4,386.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.86% |
| Cost of Debt | 7.74% |
| WACC | 7.79% |