Duluth Holdings Inc.

Duluth Holdings Inc.

DLTHยทNASDAQ

$3.43

-1.4%
Consumer CyclicalApparel - Retail

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.

At a Glance

Live Snapshot
Market Cap$130.78M
EPS-0.4700
P/E Ratio-7.30
Earnings Date06/04/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -7.3).

Valuation inputs: P/E -7.3, earnings yield N/A, momentum -1.4%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -9.7%, ROIC -2.8%).

Profitability stack: net margin -2.9%, ROE -9.7%, ROIC -2.8%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +58.7%, momentum -1.4%, net margin -2.9%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

dlth

Duluth Holdings Inc. Market vs Earnings Trajectory

DLTH ยท NASDAQ

Loading price and EPS data...

Duluth Holdings Inc.

Duluth Holdings Inc. Fair Value Envelope

DLTH ยท NASDAQ

Our analysis suggests that DLTH has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.43, this represents a potential HIDDEN relative to our calculated worth for Duluth Holdings Inc..

Intrinsic Value
Current Price: $3.43
3Y+68.0%
5Y-769.0%
10Y-212.0%
3Y-13.0%
5Y-13.0%
10Y-12.0%
3Y+65.0%
5Y-811.0%
10Y-221.0%
3Y-37.0%
5Y-529.0%
10Y-52.0%
3Y-259.0%
5Y-158.0%
10Y-57.0%
3Y-18.0%
5Y-24.0%
10Y-22.0%
Duluth Holdings Inc.

Duluth Holdings Inc. Profit Bridge

DLTH ยท NASDAQ
Revenue565.18M
Cost of Goods Sold (263.57M)
Gross Profit301.61M
Operating Expenses (310.55M)
Operating Income-8.93M
Interest Expense (5.20M)
Other Income/Expense-6.13M
Pretax Income-15.06M
Income Tax (1.19M)
Net Income-16.39M
Net Income
-16.39M

Profitability Analysis

Gross Margin

53.4%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

-1.6%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

-2.9%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

53.37%
Gross Profit Margin
8%
3Y+8.0%
5Y+6.0%
10Y+2.0%
-1.58%
Operating Profit Margin
-73%
3Y-73.0%
5Y+16.0%
10Y-266.0%
-2.90%
Net Profit Margin
-58%
3Y-58.0%
5Y+100.0%
10Y-922.0%
-9.70%
Return on Equity
-59%
3Y-59.0%
5Y+133.0%
10Y-1070.0%
-4.07%
Return on Assets
-58%
3Y-58.0%
5Y+113.0%
10Y-1032.0%
-2.84%
Return on Invested Capital
-75%
3Y-75.0%
5Y+69.0%
10Y-368.0%
DLTH

Duluth Holdings Inc. Cash Conversion Engine

DLTH ยท NASDAQ
Net Income-16.25M
Depreciation & Amortization25.47M
Stock-Based Compensation2.51M
Change in Working Capital11.31M
Others170.00K
Capital Expenditures-7.60M
Free Cash Flow16.57M

Cash Flow Quality Analysis

FCF Conversion Rate

-102.0%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

CapEx Intensity

31.4%

Moderate capital requirements typical of many stable businesses. Healthy balance between reinvestment and cash generation.

FCF Growth Trend

+165.6%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

+$11.31M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

dlth

Duluth Holdings Inc. Funding & Solvency Profile

DLTH ยท NASDAQ
Cash & Cash Equivalents16.34M
Net Receivables2.71M
Inventory131.34M
Other Current Assets21.65M
Total Current Assets172 M
Property, Plant & Equipment215.77M
Goodwill & Intangible Assets0.00
Long-Term Investments4.76M
Other Non-Current Assets10.02M
Total Non-Current Assets231 M
Total Assets
402.61M

Financial Health Analysis

Current Ratio

1.59x

Strong liquidity. The company has adequate resources to meet short-term liabilities.

Debt-to-Equity Ratio

1.42x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

64 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

43% Current

Balanced asset mix between current and non-current assets, typical of many stable businesses.

dlth

Duluth Holdings Inc. Street Expectations Map

DLTH ยท NASDAQ

Wall Street analysts project that DLTH stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 5.00, with estimates ranging from a low of 5.00 to a high of 5.00.

Lowest Target
5.00
45.77%
Consensus Target
5.00
45.77%
Highest Target
5.00
45.77%

The consensus 1-year price target stands at 5.00, with estimates ranging from a low of 5.00 to a high of 5.00.

Analyst Consensus Analysis

Upside Potential

+45.8%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

0.0% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Rare opportunity: Exceptional upside potential with strong analyst consensus creates a compelling setup. The combination of significant price target premium and tight agreement suggests high-conviction undervaluation that may attract institutional capital.

dlth

Duluth Holdings Inc. Insider Positioning

DLTH ยท NASDAQ

During the last 12 months, insiders have purchased $129K worth of DLTH shares, with no selling activity reported.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

28.6K

62.39K

Sold

0

0.00

Net Activity

+62K

+$62K

6-9 Months

Bought

12.0K

38.63K

Sold

0

0.00

Net Activity

+39K

+$39K

9-12 Months

Bought

15.0K

27.50K

Sold

0

0.00

Net Activity

+27K

+$27K

Top Buyers

1
SRW

Schlecht Richard W

Officer: Svp, Product Dev. & Sourcing

30.6K sharesโ€ข4 transactions

$66K

2
AH

Agrawal Heena

Officer: Senior Vice President And Cfo

23.0K sharesโ€ข2 transactions

$60K

3
HD

Homolka David

Officer: Svp,Talent,Oper.,Ap&Safety

2.0K sharesโ€ข2 transactions

$3K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $129K net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

โˆž:1

Perfect buy/sell ratio. Only buying activity with zero sellingโ€”the most bullish possible insider signal.

Insider Participation

High Buying

3 insider buyers vs. 0 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Compelling insider conviction: The combination of strong buy/sell ratio and multiple buyers suggests insiders see attractive risk/reward. Consider this alongside fundamental analysis for confirmation.

No Dividend Yield Data

DLTH has not reported any dividend yield values in the available annual periods.

ย 

dlth Dividend History

DLTH
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%