LE
Lands End Inc
Price:  
14.42 
USD
Volume:  
112,783.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LE Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Lands End Inc (LE) is 13.00 USD. This LE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.42 USD, the upside of Lands End Inc is %.

The range of the Intrinsic Value is 6.65 - 27.61 USD

14.42 USD
Stock Price
13.00 USD
Intrinsic Value
Intrinsic Value Details

LE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.65 - 27.61 13.00 -9.8%
DCF (Growth 10y) 13.71 - 43.01 22.67 57.2%
DCF (EBITDA 5y) 12.09 - 20.14 15.93 10.5%
DCF (EBITDA 10y) 18.94 - 34.38 25.83 79.1%
Fair Value -21.51 - -21.51 -21.51 -249.15%
P/E (98.76) - (120.36) (118.94) -924.8%
EV/EBITDA 8.10 - 17.19 11.51 -20.2%
EPV 9.05 - 16.91 12.98 -10.0%
DDM - Stable (29.29) - (74.81) (52.05) -461.0%
DDM - Multi 4.13 - 8.58 5.62 -61.0%

LE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 454.09
Beta 0.08
Outstanding shares (mil) 31.49
Enterprise Value (mil) 712.82
Market risk premium 4.60%
Cost of Equity 11.73%
Cost of Debt 15.54%
WACC 12.33%