The Discounted Cash Flow (DCF) valuation of Duluth Holdings Inc (DLTH) is 4.83 USD. With the latest stock price at 3.42 USD, the upside of Duluth Holdings Inc based on DCF is 41.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.1% | 7.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 3.47 - 7.18 | 4.83 |
| Upside | 1.5% - 109.9% | 41.1% |