LE
Lands End Inc
Price:  
9.52 
USD
Volume:  
17,830.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LE Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of Lands End Inc (LE) is 35.14 USD. This LE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.52 USD, the upside of Lands End Inc is %.

The range of the Intrinsic Value is 18.45 - 108.68 USD

9.52 USD
Stock Price
35.14 USD
Intrinsic Value
Intrinsic Value Details

LE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.45 - 108.68 35.14 269.1%
DCF (Growth 10y) 22.76 - 118.66 40.73 327.9%
DCF (EBITDA 5y) 24.46 - 41.45 30.17 216.9%
DCF (EBITDA 10y) 26.89 - 51.81 35.76 275.6%
Fair Value -28.15 - -28.15 -28.15 -395.74%
P/E (26.00) - 3.23 (27.96) -393.7%
EV/EBITDA 9.23 - 17.95 11.37 19.5%
EPV 11.41 - 28.15 19.78 107.8%
DDM - Stable (40.32) - (349.42) (194.87) -2146.9%
DDM - Multi 18.22 - 126.79 32.23 238.6%

LE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 299.40
Beta 1.28
Outstanding shares (mil) 31.45
Enterprise Value (mil) 601.64
Market risk premium 4.60%
Cost of Equity 7.47%
Cost of Debt 12.77%
WACC 9.28%