LE
Lands End Inc
Price:  
9.18 
USD
Volume:  
412,645.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LE Intrinsic Value

237.90 %
Upside

What is the intrinsic value of LE?

As of 2025-06-20, the Intrinsic Value of Lands End Inc (LE) is 31.02 USD. This LE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.18 USD, the upside of Lands End Inc is 237.90%.

The range of the Intrinsic Value is 21.47 - 51.27 USD

Is LE undervalued or overvalued?

Based on its market price of 9.18 USD and our intrinsic valuation, Lands End Inc (LE) is undervalued by 237.90%.

9.18 USD
Stock Price
31.02 USD
Intrinsic Value
Intrinsic Value Details

LE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.47 - 51.27 31.02 237.9%
DCF (Growth 10y) 23.86 - 51.79 32.94 258.9%
DCF (EBITDA 5y) 15.81 - 51.65 32.45 253.5%
DCF (EBITDA 10y) 20.08 - 52.27 34.09 271.3%
Fair Value 0.72 - 0.72 0.72 -92.21%
P/E 4.18 - 19.51 11.68 27.3%
EV/EBITDA 6.11 - 41.41 23.73 158.5%
EPV 10.63 - 17.66 14.14 54.1%
DDM - Stable 0.84 - 2.09 1.46 -84.1%
DDM - Multi 10.45 - 21.03 14.04 53.0%

LE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 283.11
Beta 1.07
Outstanding shares (mil) 30.84
Enterprise Value (mil) 540.19
Market risk premium 4.60%
Cost of Equity 12.57%
Cost of Debt 11.31%
WACC 11.07%