Landstar System, Inc. logo LSTR - Landstar System, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 4
HOLD 26
SELL 3
STRONG
SELL
0
| PRICE TARGET: $200.40 DETAILS
HIGH: $230.00
LOW: $175.00
MEDIAN: $196.00
CONSENSUS: $200.40
UPSIDE: 16.20%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 56.2% above fair value
Current Price $172.46
Bear Case $88.32 48.8% downside ($88.32 - $172.46) / $172.46 = -48.8% $7.36 × 12x P/E
Fair Value $110.40 36.0% downside ($110.40 - $172.46) / $172.46 = -36.0% $7.36 × 15x P/E
Bull Case $132.48 23.2% downside ($132.48 - $172.46) / $172.46 = -23.2% $7.36 × 18x P/E

Adjust Assumptions

15.0x
7.36$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 23.4x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $7.36, the base-case value is $110.40 per share. DDM cross-check: $57.53.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (33 analysts) $200.40
Analyst Range $175.00 – $230.00
Divergence from AlphaVal 45%

Warnings

⚠ The company's reported profits differ from official accounting profits by 122%. Check what costs are being left out of the adjusted number.
⚠ The company pays out 98% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
ℹ Dividend-based valuation: $57.53 (below our primary estimate by 48%). Large gaps may signal the dividend doesn't reflect full earning power.
ℹ Wall Street's average price target is $200.40 (from 33 analysts). Our estimate is 45% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples