The Discounted Cash Flow (DCF) valuation of Lands End Inc (LE) is 16.26 USD. With the latest stock price at 9.32 USD, the upside of Lands End Inc based on DCF is 74.4%.
Based on the latest price of 9.32 USD and our DCF valuation, Lands End Inc (LE) is a buy. buying LE stocks now will result in a potential gain of 74.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.6% | 9.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 9.97 - 30.96 | 16.26 |
| Upside | 7.0% - 232.2% | 74.4% |