
Lands End Inc
NASDAQ:LE

Intrinsic Value
The intrinsic value of one
LE
stock under the Base Case scenario is
24.38
USD.
Compared to the current market price of 8.73 USD,
Lands End Inc
is
Undervalued by 64%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Lands End Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Lands End Inc
Balance Sheet Decomposition
Lands End Inc
Current Assets | 370.5m |
Cash & Short-Term Investments | 16.2m |
Receivables | 47.8m |
Other Current Assets | 306.5m |
Non-Current Assets | 395m |
PP&E | 136m |
Intangibles | 257m |
Other Non-Current Assets | 2m |
Free Cash Flow Analysis
Lands End Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Lands End Inc
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-709.6m
USD
|
Gross Profit
|
653.3m
USD
|
Operating Expenses
|
-593m
USD
|
Operating Income
|
60.3m
USD
|
Other Expenses
|
-54.1m
USD
|
Net Income
|
6.2m
USD
|
LE Profitability Score
Profitability Due Diligence
Lands End Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Score
Lands End Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
LE Solvency Score
Solvency Due Diligence
Lands End Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Score
Lands End Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LE Price Targets Summary
Lands End Inc
According to Wall Street analysts, the average 1-year price target for
LE
is 18.7 USD
with a low forecast of 15.15 USD and a high forecast of 21 USD.
Dividends
Current shareholder yield for LE is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
LE
stock under the Base Case scenario is
24.38
USD.
Compared to the current market price of 8.73 USD,
Lands End Inc
is
Undervalued by 64%.