Landstar System, Inc.

Landstar System, Inc.

LSTRยทNASDAQ

$215.25

+0.19%
IndustrialsIntegrated Freight & Logistics

Landstar System, Inc. provides integrated transportation management solutions in the United States, Canada, Mexico, and internationally. The company operates through two segments: Transportation Logistics, and Insurance. The Transportation Logistics segment offers a range of transportation services, including truckload and less-than-truckload transportation, rail intermodal, air cargo, ocean cargo, expedited ground and air delivery of time-critical freight, heavy-haul/specialized, U.S.-Canada and U.S.-Mexico cross-border, intra-Mexico, intra-Canada, project cargo, and customs brokerage, as well as offers transportation services to other transportation companies, such as third party logistics, small package and less-than-truckload service providers. It provides truck services through dry and specialty vans of various sizes, unsided/platform trailers, temperature-controlled vans, and containers; rail intermodal services through contracts with domestic and Canadian railroads; and air and ocean services through contracts with domestic and international airlines and ocean lines. This segment serves the automotive parts and assemblies, consumer durables, building products, metals, chemicals, foodstuffs, heavy machinery, retail, electronics, and military equipment industries. The Insurance segment reinsures certain risks of the company's independent contractors. The company markets its services through independent commission sales agents and third party capacity providers. Landstar System, Inc. was founded in 1968 and is headquartered in Jacksonville, Florida.

At a Glance

Live Snapshot
Market Cap$7.30B
EPS3.3100
P/E Ratio65.03
Earnings Date07/28/2026
Landstar System, Inc.

Landstar System, Inc. Fair Value Envelope

LSTR ยท NASDAQ

Our analysis suggests that LSTR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $215.25, this represents a potential HIDDEN relative to our calculated worth for Landstar System, Inc..

Intrinsic Value
Current Price: $215.25

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1.0B
+ Cash & Equivalents$396.7M
Firm Value$1.4B
- Debt$133.5M
Equity Value$1.3B
/ Shares Outstanding34,344,702B
DCF Value$38
OVERVALUED BY 82%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$189.2M
$159.2M
$133.9M
$112.7M
$94.8M
$79.7M
$67.1M
$56.4M
$47.5M
$39.9M
Maintenance CapEx
-$1.7M
-$1.4M
-$1.2M
-$989.8K
-$832.7K
-$700.6K
-$589.4K
-$495.8K
-$417.1K
-$350.9K
Owner Earnings
$187.5M
$157.8M
$132.7M
$111.7M
$93.9M
$79.0M
$66.5M
$55.9M
$47.1M
$39.6M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$173.6M
$135.3M
$105.4M
$82.1M
$63.9M
$49.8M
$38.8M
$30.2M
$23.5M
$18.3M
Terminal Value represents 30.2% of Enterprise Value