As of 2024-12-15, the Intrinsic Value of Landstar System Inc (LSTR) is
219.89 USD. This LSTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 185.27 USD, the upside of Landstar System Inc is
18.70%.
The range of the Intrinsic Value is 170.98 - 318.11 USD
219.89 USD
Intrinsic Value
LSTR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
170.98 - 318.11 |
219.89 |
18.7% |
| DCF (Growth 10y) |
197.39 - 348.03 |
248.00 |
33.9% |
| DCF (EBITDA 5y) |
163.37 - 231.58 |
195.31 |
5.4% |
| DCF (EBITDA 10y) |
188.64 - 266.28 |
223.70 |
20.7% |
| Fair Value |
54.63 - 54.63 |
54.63 |
-70.51% |
| P/E |
128.18 - 199.33 |
172.90 |
-6.7% |
| EV/EBITDA |
76.23 - 140.48 |
101.98 |
-45.0% |
| EPV |
140.14 - 184.86 |
162.50 |
-12.3% |
| DDM - Stable |
44.54 - 114.69 |
79.62 |
-57.0% |
| DDM - Multi |
141.35 - 271.14 |
184.68 |
-0.3% |
LSTR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,545.59 |
| Beta |
0.92 |
| Outstanding shares (mil) |
35.33 |
| Enterprise Value (mil) |
6,200.01 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.93% |
| Cost of Debt |
4.25% |
| WACC |
8.81% |