The Discounted Cash Flow (DCF) valuation of Lands End Inc (LE) is 28.77 USD. With the latest stock price at 17.63 USD, the upside of Lands End Inc based on DCF is 63.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 11.1% | 9.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 14.62 - 83.69 | 28.77 |
| Upside | -17.1% - 374.7% | 63.2% |