LANDSTAR SYSTEM INC (LSTR)
Trucking (No Local) · Industrials · $2.3B
Intrinsic Value (Consensus)
$54.54
Current Price
$66.20
Margin of Safety
-17.6%
17.6% Above Intrinsic Value
Value: $55
Price: $66
Valuation Model Estimates
Current Price: $66.20
DCF (Discounted Cash Flow)
$78.52
Graham Number
$41.31
Earnings Power Value
$32.14
Relative Value (P/E)
$66.20
Dividend Discount Model
$4.82
Consensus Value
$54.54
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.31
- EPS (Forward)
- $3.38
- Book Value
- $22.92
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 14.5%
- Debt/Equity
- —
- Revenue Growth
- -1.6%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance