Discounted Cash Flow
Landstar System Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $3.2b | $137.3m | $167.6m | 4.3% | $3.26 |
| 2017 | $3.6b (15.1%) | $177.1m (28.9%) | $123.4m (-26.4%) | 4.9% (12.0%) | $4.22 (29.4%) |
| 2018 | $4.6b (26.6%) | $255.3m (44.2%) | $288.2m (133.6%) | 5.5% (13.9%) | $6.19 (46.7%) |
| 2019 | $4.1b (-11.5%) | $227.7m (-10.8%) | $288.4m (0.1%) | 5.6% (0.8%) | $5.72 (-7.6%) |
| 2020 | $4.1b (1.2%) | $192.1m (-15.6%) | $180.1m (-37.6%) | 4.6% (-16.6%) | $4.98 (-12.9%) |
| 2021 | $6.5b (58.2%) | $381.5m (98.6%) | $253.5m (40.8%) | 5.8% (25.6%) | $9.98 (100.4%) |
| 2022 | $7.4b (13.8%) | $430.9m (12.9%) | $596.7m (135.4%) | 5.8% (-0.7%) | $11.76 (17.8%) |
| 2023 | $5.3b (-28.7%) | $264.4m (-38.6%) | $368.0m (-38.3%) | 5.0% (-14.0%) | $7.36 (-37.4%) |
| 2024 | $4.8b (-9.1%) | $195.9m (-25.9%) | $255.6m (-30.5%) | 4.1% (-18.4%) | $5.51 (-25.1%) |
| 2025 | $4.7b (-1.6%) | $115.0m (-41.3%) | $215.0m (-15.9%) | 2.4% (-40.4%) | $3.31 (-39.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.