The Discounted Cash Flow (DCF) valuation of Lands End Inc (LE) is 20.10 USD. With the latest stock price at 13.05 USD, the upside of Lands End Inc based on DCF is 54.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 13.3% | 10.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 10.29 - 50.41 | 20.10 |
| Upside | -21.1% - 286.3% | 54.0% |