DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Landstar System, Inc. (LSTR)

Industrials | Integrated Freight & Logistics

Today's Price

$147.29

Today's Fair Value

$78.31 -46.83%

Margin of Safety

-88.09%

Projected Value (5Y)

$126.12 -14.37%

Dividends Paid (5Y)

$21.41

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 1.21% | CAGR (5y): -7.63%

Diluted Shares Growth Rate

Regression: -2.34% | CAGR (5y): -2.1%

Dividend Growth Rate

Regression: 21.23% | CAGR (5y): 2.38%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 20.67x)

Discount Rate