Lakeland Industries, Inc.

Lakeland Industries, Inc.

LAKEยทNASDAQ

$9.81

+0.82%
Consumer CyclicalApparel - Manufacturers

Lakeland Industries, Inc. manufactures and sells industrial protective clothing and accessories for the industrial and public protective clothing market worldwide. It offers limited use/disposable protective clothing, such as coveralls, laboratory coats, shirts, pants, hoods, aprons, sleeves, arm guards, caps, and smocks; high-end chemical protective suits to provide protection from highly concentrated, toxic and/or lethal chemicals, and biological toxins; and firefighting and heat protective apparel to protect against fire. The company also provides durable woven garments, including electrostatic dissipative apparel used in electronics clean rooms; flame resistant meta aramid, para aramid, and FR cotton coveralls/pants/jackets used in petrochemical, refining operations, and electrical utilities; FR fabrics; and cotton and polycotton coveralls, lab coats, pants, and shirts. In addition, it provides high visibility clothing comprising reflective apparel, including vests, T-shirts, sweatshirts, jackets, coats, raingear, jumpsuits, hats, and gloves; and gloves and sleeves that are used in the automotive, glass, and metal fabrication industries. The company sells its products to a network of approximately 1,600 safety and industrial supply distributors through in-house sales teams, customer service group, and independent sales representatives. It serves end users, such as integrated oil, chemical/petrochemical, automobile, steel, glass, construction, smelting, cleanroom, janitorial, pharmaceutical, and high technology electronics manufacturers, as well as scientific, medical laboratories, and the utilities industry; and federal, state, and local governmental agencies and departments. The company was incorporated in 1982 and is headquartered in Huntsville, Alabama.

At a Glance

Live Snapshot
Market Cap$96.70M
EPS-2.6300
P/E Ratio-3.73
Earnings Date06/08/2026
Lakeland Industries, Inc.

Lakeland Industries, Inc. Fair Value Envelope

LAKE ยท NASDAQ

Our analysis suggests that LAKE has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $9.81, this represents a potential HIDDEN relative to our calculated worth for Lakeland Industries, Inc..

Intrinsic Value
Current Price: $9.81

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$141.7M
+ Cash & Equivalents$12.5M
Firm Value-$129.1M
- Debt$47.3M
Equity Value-$176.4M
/ Shares Outstanding9,570,618B
DCF Value-$18
OVERVALUED BY 288%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$16.7M
-$17.6M
-$18.6M
-$19.7M
-$20.8M
-$22.0M
-$23.3M
-$24.6M
-$26.0M
-$27.5M
Maintenance CapEx
-$141.9K
-$150.0K
-$158.7K
-$167.8K
-$177.4K
-$187.6K
-$198.4K
-$209.7K
-$221.8K
-$234.5K
Owner Earnings
-$16.8M
-$17.8M
-$18.8M
-$19.9M
-$21.0M
-$22.2M
-$23.5M
-$24.8M
-$26.2M
-$27.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$15.6M
-$15.2M
-$14.9M
-$14.6M
-$14.3M
-$14.0M
-$13.7M
-$13.4M
-$13.1M
-$12.9M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.