US · LE
Lands' End, Inc.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Dodgeville, WI 53595
- Website
- landsend.com
Price · as of 2025-01-31
$11.40
Market cap 490.96M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $81.48 | +614.74% |
| Intrinsic Value(DCF) | $3.56 | -68.77% |
| Graham-Dodd Method(GD) | $8.66 | -24.01% |
| Graham Formula(GF) | $0.21 | -98.16% |
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 | $0.00 | $15.09 | |||
| 2014 | $26.01 | $30.67 | $0.00 | $0.00 | $16.76 |
| 2015 | $33.70 | $103.75 | $4.33 | $0.00 | $17.89 |
| 2016 | $23.06 | $89.28 | $0.00 | $5.53 | $0.17 |
| 2017 | $20.50 | $46.30 | $0.00 | $0.00 | $0.00 |
| 2018 | $21.85 | $56.15 | $0.00 | $10.54 | $11.69 |
| 2019 | $17.22 | $48.46 | $0.00 | $8.41 | $4.03 |
| 2020 | $6.24 | $60.30 | $0.00 | $10.35 | $4.85 |
| 2021 | $25.20 | $42.01 | $0.00 | $9.74 | $2.20 |
| 2022 | $15.89 | $67.04 | $0.00 | $14.18 | $22.39 |
| 2023 | $9.25 | $98.24 | $0.00 | $6.38 | $0.00 |
| 2024 | $12.87 | $230.82 | $0.00 | $0.00 | $0.00 |
| 2025 | $8.91 | $81.48 | $0.00 | $8.66 | $0.21 |
AI valuation
Our deep-learning model estimates Lands' End, Inc.'s (LE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $81.48
- Current price
- $11.40
- AI upside
- +614.74%
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
$3.56
-68.77% upside
Graham-Dodd
$8.66
-24.01% upside
Graham Formula
$0.21
-98.16% 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 |
| LE | Lands' End, Inc. | $11.40 | 490.96M | +615% | -69% | -24% | -98% | 44.62 | 1.16 | 0.20 | 6.19 | — | -15.64 | 47.94% | 3.74% | 0.46% | 2.59% | 6.18% | 0.79% | 1.10 | 1.26 | 1.63 | 0.28 | 2.91 | -10489.00% | -744.00% | -8393.00% | 5.53% | 0.23 | 3.14% | 0.00% | 0.00% | 6.54% | 10.29 | 34.11 | 0.38 | 2.37 |
| ARKO | Arko Corp. | $6.43 | 716.5M | +157% | -61% | — | — | 31.39 | 1.94 | 0.09 | 17.01 | 204.02 | -7.69 | 3.42% | 1.34% | 0.30% | 6.11% | 2.39% | 0.64% | 10.76 | 1.11 | 1.66 | 0.92 | 14.24 | 1538.00% | -1247.00% | -22178.00% | -18.41% | -0.01 | -3.92% | 1.91% | 59.90% | 5.83% | 42.56 | -33.12 | 0.57 | 2.53 |
| BWMX | Betterware de México, S.A… | $16.57 | 618.34M | +153% | -71% | — | +1% | 10.19 | 6.22 | 0.51 | 5.48 | — | -3.61 | 67.94% | 11.96% | 5.05% | 53.92% | 16.30% | 6.61% | 4.44 | 2.64 | 1.09 | 0.36 | 2.20 | -3228.00% | 839.00% | -2837.00% | 22.09% | 0.43 | 25.69% | 13.77% | 140.30% | 14.90% | 7.19 | 7.57 | 0.86 | 2.51 |
| HNST | The Honest Company, Inc. | $2.80 | 313.01M | +917% | -62% | -71% | — | -18.65 | 1.72 | 0.79 | -70.38 | -14.44 | 1.75 | 33.33% | -4.97% | -4.22% | -9.12% | -17.96% | -6.64% | 0.03 | -6.20 | 3.98 | 2.43 | 28.67 | 12913.00% | -186.00% | 124629.00% | 4.65% | 0.30 | 13.24% | 0.00% | 0.00% | 10.59% | -11.26 | 15.27 | 0.56 | 2.22 |
| HZO | MarineMax, Inc. | $30.50 | 671.84M | +652% | -69% | -63% | — | -17.07 | 0.56 | 0.23 | 19.21 | — | 1.40 | 32.49% | 4.46% | -1.37% | -3.22% | 4.27% | -1.21% | 1.33 | 1.45 | 1.20 | 0.28 | 12.91 | -18667.00% | -501.00% | -11387.00% | 2.27% | 0.07 | 0.60% | 0.00% | 0.00% | 5.23% | 15.53 | 134.06 | 0.69 | 1.80 |
| KRT | Karat Packaging Inc. | $24.65 | 495.45M | +46% | -55% | — | -26% | 18.03 | 3.57 | 1.32 | 9.63 | — | 3.66 | 38.88% | 8.93% | 7.09% | 19.91% | 15.71% | 10.80% | 0.60 | 17.79 | 3.47 | 1.87 | 1.00 | -859.00% | 419.00% | -31.00% | 7.90% | 1.03 | 24.11% | 5.58% | 100.60% | 5.58% | 15.59 | 13.41 | 1.39 | 5.16 |
| MLR | Miller Industries, Inc. | $42.03 | 481.58M | -7% | -55% | +18% | +121% | 8.46 | 1.34 | 0.43 | 5.89 | 107.24 | 1.41 | 13.58% | 6.72% | 5.05% | 16.96% | 16.31% | 9.66% | 0.16 | 21.51 | 2.68 | 1.71 | 0.42 | 789.00% | 903.00% | -23386.00% | 0.28% | 0.09 | 0.37% | 1.62% | 13.70% | 2.16% | 6.85 | 381.05 | 0.46 | 4.65 |
| MNRO | Monro, Inc. | $21.53 | 646.32M | +22% | -72% | — | — | -88.04 | 0.73 | 0.38 | 11.71 | — | -3.62 | 34.94% | 3.37% | -0.43% | -0.81% | 2.96% | -0.31% | 0.85 | 2.13 | 0.53 | 0.11 | 6.17 | -11930.00% | -638.00% | 585.00% | 23.13% | 0.25 | 8.83% | 7.65% | -673.10% | 28.75% | 23.94 | 9.14 | 0.81 | 1.42 |
| NATH | Nathan's Famous, Inc. | $100.58 | 411.82M | -19% | +7% | — | -13% | 17.66 | -25.70 | 2.86 | 11.96 | 79.24 | -24.78 | 35.08% | 24.63% | 16.21% | -97.20% | 222.63% | 46.96% | -3.39 | 8.89 | 2.69 | 2.53 | 0.74 | 2229.00% | 691.00% | 2705.00% | 5.89% | 1.51 | 208.07% | 1.93% | 34.00% | 5.99% | 12.40 | 18.09 | 3.05 | 9.47 |
| SCVL | Shoe Carnival, Inc. | $20.19 | 552.7M | +137% | -64% | +42% | +38% | 6.71 | 0.76 | 0.41 | 5.74 | — | 0.84 | 35.65% | 7.58% | 6.13% | 11.97% | 8.02% | 6.81% | 0.57 | 290.29 | 4.11 | 1.01 | 2.01 | 0.00% | 230.00% | 452.00% | 14.03% | 0.79 | 8.08% | 2.97% | 19.90% | 2.97% | 8.12 | 10.65 | 0.62 | 3.36 |
| ZKH | ZKH Group Limited | $3.60 | 583.77M | +67% | -52% | -58% | — | -16.14 | 1.40 | 0.49 | -10.95 | — | 1.42 | 17.24% | 3.87% | -3.06% | -8.50% | 18.03% | -3.83% | 0.18 | 17.83 | 1.85 | 1.59 | 3.30 | -1087.00% | 46.00% | -12342.00% | 3.38% | 0.07 | 7.77% | 0.00% | 0.00% | 15.19% | 8.58 | 19.90 | 0.33 | 1.66 |
About Lands' End, Inc.
Lands' End, Inc. operates as a uni-channel retailer of casual clothing, accessories, footwear, and home products in the United States, Europe, Asia, and internationally. It operates through U.S. eCommerce, Europe eCommerce, Japan eCommerce, Outfitters, Third Party, and Retail segments. The company sells its products online through e-commerce, company operated stores, as well as through third party distribution channels under the Lands' End, Let's Get Comfy, Lands' End Lighthouse, Square Rigger, Squall, Super-T, Drifter, Outrigger, Marinac, Beach Living, as well as Supima, No-Gape, Starfish, Iron Knees, Hyde Park, Year' Rounder, ClassMate, Willis & Geiger, and ThermaCheck brands. As of January 28, 2022, it operated 30 stores. Lands' End, Inc. was founded in 1963 and is headquartered in Dodgeville, Wisconsin.
- CEO
- Andrew J. McLean
- Employees
- 2.43K
- Beta
- 2.31
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.56 ÷ $11.40) − 1 = -68.77% (DCF, example).