US · DLTH
Duluth Holdings Inc.
- Sector
- Consumer Cyclical · Apparel - Retail
- Headquarters
- Mount Horeb, WI 53572
- Website
- duluthtrading.com
Price · as of 2025-01-31
$3.40
Market cap 78.96M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $74.29 | +2,085% |
| Intrinsic Value(DCF) | $0.72 | -78.82% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | $0.00 | $36.65 | |||
| 2016 | $21.73 | $48.93 | $567.39 | $0.00 | $41.27 |
| 2017 | $20.57 | $46.47 | $390.83 | $6.80 | $20.76 |
| 2018 | $19.24 | $43.91 | $346.46 | $7.92 | $23.77 |
| 2019 | $16.76 | $47.24 | $228.43 | $8.60 | $20.09 |
| 2020 | $4.56 | $59.08 | $22.01 | $8.43 | $9.47 |
| 2021 | $16.36 | $57.77 | $0.00 | $8.04 | $4.92 |
| 2022 | $12.32 | $35.79 | $0.00 | $11.46 | $15.59 |
| 2023 | $6.26 | $74.74 | $0.00 | $7.37 | $0.14 |
| 2024 | $4.44 | $371.70 | $0.00 | $5.32 | $0.00 |
| 2025 | $1.81 | $74.29 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Duluth Holdings Inc.'s (DLTH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $74.29
- Current price
- $3.40
- AI upside
- +2,085%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.72
-78.82% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DLTH | Duluth Holdings Inc. | $3.40 | 78.96M | +2,085% | -79% | — | — | -1.38 | 0.33 | 0.10 | -49.98 | -0.38 | 0.33 | 49.23% | -5.88% | -6.97% | -21.38% | -10.21% | -9.25% | 0.89 | -8.09 | 1.49 | 0.06 | -36.27 | 36786.00% | -310.00% | 14245.00% | -41.80% | -0.13 | -7.00% | 0.00% | 0.00% | 0.98% | -5.97 | -8.72 | 0.35 | 1.66 |
| BARK | BARK, Inc. | $0.78 | 135.03M | +4,110% | -51% | — | — | -5.01 | 1.66 | 0.34 | -8.26 | — | 1.75 | 62.37% | -7.26% | -6.79% | -27.52% | -36.54% | -11.76% | 0.86 | -12.61 | 1.63 | 0.83 | 0.47 | -952.00% | -122.00% | 37766.00% | -8.03% | -0.06 | -13.76% | 0.00% | 0.00% | 11.23% | -4.44 | -11.78 | 0.32 | 0.34 |
| CATO | The Cato Corporation | $3.01 | 54.13M | +95,902% | -68% | — | — | -2.59 | 0.29 | 0.07 | -18.43 | — | 0.29 | 31.32% | -4.17% | -2.86% | -10.18% | -11.46% | -3.85% | 0.90 | -459.24 | 1.19 | 0.54 | -20.14 | -1709.00% | -823.00% | 12909.00% | -59.04% | -0.10 | -11.68% | 22.48% | -58.20% | 38.39% | -4.24 | -4.16 | 0.18 | 1.53 |
| CLAR | Clarus Corporation | $3.16 | 121.35M | +1,327% | -46% | — | — | -3.15 | 0.71 | 0.62 | -14.56 | -0.77 | 0.83 | 35.04% | -26.63% | -19.78% | -19.91% | -22.66% | -13.25% | 0.07 | — | 4.93 | 2.50 | 3.07 | 40741.00% | -759.00% | -15409.00% | -8.51% | -0.20 | -4.52% | 2.32% | -7.30% | 95.45% | -1.94 | -9.70 | 0.52 | 0.37 |
| FOSL | Fossil Group, Inc. | $4.68 | 263.89M | +1,403% | -88% | — | +316% | -0.69 | 0.49 | 0.06 | -3.19 | — | 0.49 | 52.15% | -9.08% | -8.97% | -52.75% | -21.61% | -12.20% | 2.12 | -5.47 | 1.70 | 0.88 | -2.31 | -3533.00% | -1893.00% | -15757.00% | 54.63% | 0.14 | 9.22% | 0.00% | 0.00% | 109.16% | -2.55 | 6.64 | 0.23 | 1.32 |
| GRWG | GrowGeneration Corp. | $1.13 | 67.62M | +4,774% | -59% | — | +450% | -1.39 | 0.57 | 0.36 | -1.65 | -17.55 | 0.63 | 23.15% | -27.52% | -26.21% | -33.74% | -41.32% | -23.95% | 0.31 | -742.46 | 4.66 | 2.67 | -0.32 | 789.00% | -1639.00% | -2843.00% | -5.51% | -0.07 | -3.00% | 0.00% | 0.00% | 13.39% | -0.95 | -13.02 | 0.26 | -0.58 |
| IRBT | iRobot Corporation | $0.05 | 1.72M | +55,270% | +5,141% | — | +129,652% | -1.44 | 3.42 | 0.31 | -2.96 | — | -1.92 | 20.88% | -15.10% | -21.34% | -112.92% | -51.51% | -23.29% | 3.71 | -4.66 | 1.32 | 0.84 | -0.91 | -5531.00% | -2344.00% | -7166.00% | -15.91% | -0.15 | -16.68% | 0.00% | 0.00% | 0.00% | -2.94 | -9.07 | 0.44 | 0.42 |
| PLBY | Playboy, Inc. | $1.91 | 178.33M | +1,366% | +204% | — | +439% | -1.28 | -13.18 | 0.88 | -7.09 | — | -0.51 | 64.02% | -43.77% | -68.37% | -416.11% | -25.22% | -25.66% | -26.13 | -2.15 | 1.03 | 0.71 | -4.44 | -5889.00% | -1876.00% | -5431.00% | -21.00% | -0.34 | -10.62% | 0.00% | 0.00% | 22.31% | -5.37 | -12.76 | 2.35 | -3.38 |
| QVCGA | QVC Group Inc. | $3.02 | 23.82M | +3,140% | +85% | — | — | -0.09 | -0.11 | 0.01 | 4.46 | -0.01 | -0.02 | 35.00% | -8.06% | -12.85% | 426.62% | -17.58% | -12.13% | -5.73 | -1.73 | 1.21 | 0.75 | 4.35 | 76962.00% | -804.00% | -4983.00% | 260.64% | 0.19 | 6.49% | 3.61% | -0.30% | 161.44% | -5.90 | 16.51 | 0.48 | 0.71 |
| RRGB | Red Robin Gourmet Burgers… | $5.03 | 90.36M | +528% | -63% | — | — | -3.52 | -0.77 | 0.07 | 10.66 | — | -0.71 | 67.95% | 0.23% | -1.92% | 24.43% | 0.65% | -3.87% | -4.83 | 0.11 | 0.45 | 0.20 | 9.14 | -7343.00% | -307.00% | -13278.00% | 7.59% | 0.19 | 1.45% | 0.00% | 0.00% | 74.35% | 206.45 | 92.54 | 0.48 | 1.57 |
| SPWH | Sportsman's Warehouse Hol… | $1.18 | 45.41M | +2,381% | -53% | +54% | — | -1.60 | 0.22 | 0.04 | 23.35 | -12.33 | 0.23 | 30.93% | -1.52% | -2.76% | -13.22% | -2.55% | -3.80% | 1.93 | -1.49 | 1.29 | 0.02 | 20.90 | 1299.00% | -702.00% | -17091.00% | 37.02% | 0.12 | 2.74% | 0.00% | 0.00% | 49.99% | -27.71 | 25.79 | 0.42 | 1.75 |
About Duluth Holdings Inc.
Duluth Holdings Inc. sells casual wear, workwear, and accessories for men and women under the Duluth Trading brand in the United States. It provides shirts, pants, underwear, outerwear, footwear, accessories, and hard goods. The company offers its products under various trademarks, trade names, and service marks, including Alaskan Hardgear, Armachillo, Ballroom, Cab Commander, Crouch Gusset, Dry on the Fly, Duluth Trading Co, Duluthflex, Fire Hose, Longtail T, No Polo Shirt, No Yank, Wild Boar Mocs, and Buck Naked. The company markets its products through its Website, catalogs, and retail stores. As of January 30, 2022, it operated 62 retail stores and three outlet stores. The company was formerly known as GEMPLER'S, Inc. Duluth Holdings Inc. was founded in 1989 and is headquartered in Mount Horeb, Wisconsin.
- CEO
- Stephanie L. Pugliese
- Employees
- 807
- Beta
- 1.84
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.72 ÷ $3.40) − 1 = -78.82% (DCF, example).