The Discounted Cash Flow (DCF) valuation of Lands End Inc (LE) is 18.04 USD. With the latest stock price at 14.24 USD, the upside of Lands End Inc based on DCF is 26.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 14.1% | 11.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.21 - 44.27 | 18.04 |
| Upside | -35.3% - 210.9% | 26.7% |