The Discounted Cash Flow (DCF) valuation of Lands End Inc (LE) is 18.34 USD. With the latest stock price at 16.56 USD, the upside of Lands End Inc based on DCF is 10.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 14.4% | 11.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 8.62 - 53.04 | 18.34 |
| Upside | -48.0% - 220.3% | 10.7% |