As of 2024-07-27, the Intrinsic Value of Landstar System Inc (LSTR) is
342.13 USD. This LSTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 192.04 USD, the upside of Landstar System Inc is
%.
The range of the Intrinsic Value is 235.44 - 670.85 USD
342.13 USD
Intrinsic Value
LSTR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
235.44 - 670.85 |
342.13 |
78.2% |
| DCF (Growth 10y) |
268.01 - 714.44 |
378.42 |
97.1% |
| DCF (EBITDA 5y) |
186.87 - 234.39 |
207.15 |
7.9% |
| DCF (EBITDA 10y) |
222.99 - 290.46 |
252.03 |
31.2% |
| Fair Value |
60.64 - 60.64 |
60.64 |
-68.42% |
| P/E |
157.35 - 190.70 |
173.43 |
-9.7% |
| EV/EBITDA |
86.48 - 141.88 |
104.21 |
-45.7% |
| EPV |
159.51 - 220.80 |
190.15 |
-1.0% |
| DDM - Stable |
67.21 - 263.31 |
165.26 |
-13.9% |
| DDM - Multi |
196.85 - 579.10 |
291.46 |
51.8% |
LSTR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,867.35 |
| Beta |
1.18 |
| Outstanding shares (mil) |
35.76 |
| Enterprise Value (mil) |
6,516.58 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.51% |
| Cost of Debt |
4.31% |
| WACC |
7.43% |