image
Lands' End, Inc. LE
Consumer Cyclical - Specialty Retail - NASDAQ - US
Watchlist
$ 9.32
1.53 %
$ 284 M
Market Cap
71.69
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 22, 2025.

The intrinsic value of one LE stock under the worst case scenario is HIDDEN Compared to the current market price of 9.32 USD, Lands' End, Inc. is HIDDEN

LE Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jun, 22, 2025.

The intrinsic value of one LE stock under the base case scenario is HIDDEN Compared to the current market price of 9.32 USD, Lands' End, Inc. is HIDDEN

LE Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jun, 22, 2025.

The intrinsic value of one LE stock under the best case scenario is HIDDEN Compared to the current market price of 9.32 USD, Lands' End, Inc. is HIDDEN

LE Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart LE

image
1M 4%
6M -41%
1Y -43%
3Y -24%
5Y --%
All
$14.0$14.0$13.0$13.0$12.0$12.0$11.0$11.0$10.0$10.0$9.0$9.0$8.0$8.0$7.0$7.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
1.36 B REVENUE
-7.44%
Growth Rates
1Year -7.44%
3Years -5.92%
5Years -1.23%
7Years -0.45%
10Years -1.31%
51 M OPERATING INCOME
165.74%
Growth Rates
1Year 165.74%
3Years -13.88%
5Years 2.32%
7Years 8.34%
10Years -9.59%
6.23 M NET INCOME
104.77%
Growth Rates
1Year 104.77%
3Years -42.84%
5Years -20.22%
7Years -19.40%
10Years -21.90%
53.1 M OPERATING CASH FLOW
-59.30%
Growth Rates
1Year -59.30%
3Years -9.02%
5Years 14.26%
7Years 9.34%
10Years -12.89%
-35 M INVESTING CASH FLOW
-0.36%
Growth Rates
1Year -0.36%
3Years -11.55%
5Years 1.60%
7Years 0.83%
10Years -7.75%
-26.6 M FINANCING CASH FLOW
75.85%
Growth Rates
1Year 75.85%
3Years 16.14%
5Years 24.15%
7Years -20.02%
10Years -15.56%
442 M REVENUE
38.61%
Growth Rates
1Year -7.44%
3Years -5.92%
5Years -1.23%
7Years -0.45%
10Years -1.31%
37 M OPERATING INCOME
297.88%
Growth Rates
1Year 165.74%
3Years -13.88%
5Years 2.32%
7Years 8.34%
10Years -9.59%
18.5 M NET INCOME
3222.93%
Growth Rates
1Year 104.77%
3Years -42.84%
5Years -20.22%
7Years -19.40%
10Years -21.90%
65.4 M OPERATING CASH FLOW
481.72%
Growth Rates
1Year -59.30%
3Years -9.02%
5Years 14.26%
7Years 9.34%
10Years -12.89%
-12.9 M INVESTING CASH FLOW
-21.01%
Growth Rates
1Year -0.36%
3Years -11.55%
5Years 1.60%
7Years 0.83%
10Years -7.75%
-66 M FINANCING CASH FLOW
-203.02%
Growth Rates
1Year 75.85%
3Years 16.14%
5Years 24.15%
7Years -20.02%
10Years -15.56%
Balance Sheet Lands' End, Inc.
image
Current Assets 370 M
Cash & Short-Term Investments 16.2 M
Receivables 47.8 M
Other Current Assets 306 M
Non-Current Assets 395 M
Long-Term Investments 0
PP&E 136 M
Other Non-Current Assets 259 M
6.25 %40.04 %17.77 %33.84 %Total Assets$765.5m
Current Liabilities 228 M
Accounts Payable 111 M
Short-Term Debt 22.1 M
Other Current Liabilities 94.2 M
Non-Current Liabilities 299 M
Long-Term Debt 225 M
Other Non-Current Liabilities 73.7 M
21.16 %4.19 %17.90 %42.73 %14.01 %Total Liabilities$526.3m
EFFICIENCY
Earnings Waterfall Lands' End, Inc.
image
Revenue 1.36 B
Cost Of Revenue 710 M
Gross Profit 653 M
Operating Expenses 602 M
Operating Income 51 M
Other Expenses 44.7 M
Net Income 6.23 M
1b1b1b1b1b1b800m800m600m600m400m400m200m200m001b(710m)653m(602m)51m(45m)6mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
47.94% GROSS MARGIN
47.94%
Averages
1Year 47.94%
3Years 42.86%
5Years 42.66%
7Years 42.66%
10Years 43.02%
3.74% OPERATING MARGIN
3.74%
Averages
1Year 3.74%
3Years 0.02%
5Years 1.56%
7Years 1.98%
10Years 0.42%
0.46% NET MARGIN
0.46%
Averages
1Year 0.46%
3Years -3.07%
5Years -1.29%
7Years -0.61%
10Years -1.19%
2.61% ROE
2.61%
Averages
1Year 2.61%
3Years -18.26%
5Years -8.73%
7Years -4.93%
10Years -7.09%
0.81% ROA
0.81%
Averages
1Year 0.81%
3Years -5.48%
5Years -2.44%
7Years -1.35%
10Years -1.83%
5.40% ROIC
5.40%
Averages
1Year 5.40%
3Years -1.82%
5Years 1.39%
7Years 2.52%
10Years 21.62%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Lands' End, Inc.
image
100m100m80m80m60m60m40m40m20m20m00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 6.23 M
Depreciation & Amortization 33.8 M
Capital Expenditures -37.8 M
Stock-Based Compensation 4.87 M
Change in Working Capital 1.89 M
Others -180 K
Free Cash Flow 15.4 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Lands' End, Inc.
image
Wall Street analysts predict an average 1-year price target for LE of $16 , with forecasts ranging from a low of $15 to a high of $18 .
LE Lowest Price Target Wall Street Target
15 USD 60.94%
LE Average Price Target Wall Street Target
16 USD 71.67%
LE Highest Price Target Wall Street Target
18 USD 93.13%
Price
Max Price Target
Min Price Target
Average Price Target
2020181816161414121210108866Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 9
6. Ownership
Insider Ownership Lands' End, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Lands' End Operating Profits Are Getting Really Close To Interest Payments Lands' End, Inc. continues to face revenue declines and worsening profitability, even after adjusting for restructuring and licensing changes in Q1 '25. Gross margins are slightly up, but gross profits and operating leverage continue to deteriorate, highlighting ongoing operational challenges. Debt remains a concern, with net debt rising and the credit facility reduced, signaling tighter lender confidence and high-interest burdens. seekingalpha.com - 1 week ago
Lands' End: At This Valuation, Hold Your Nose And Buy Lands' End shares have been heavily discounted, presenting a compelling risk-reward setup for a swing trade back to double-digit prices. Despite Q1 sales declines, margin expansion and efficient inventory management signal operational improvements and a healthier business than last year. The company is exploring strategic alternatives, including a potential sale or merger, which could unlock additional value for shareholders. seekingalpha.com - 2 weeks ago
Lands' End, Inc. (LE) Q1 2025 Earnings Call Transcript Lands' End, Inc. (NASDAQ:LE ) Q1 2025 Earnings Conference Call June 5, 2025 8:30 AM ET Company Participants Andrew J. McLean - CEO & Director Bernard Louis McCracken - CFO & Treasurer Tom Altholz - Corporate Participant Conference Call Participants Dana Lauren Telsey - Telsey Advisory Group LLC Eric Martin Beder - Small Cap Consumer Research, LLC Marni Shapiro - Unidentified Company The Retail Tracker - Unidentified Company Steven Silver - Argus Research Company Operator Good day, everyone, and welcome to the Lands' End First Quarter 2025 Earnings Call. seekingalpha.com - 2 weeks ago
Lands' End (LE) Reports Q1 Loss, Misses Revenue Estimates Lands' End (LE) came out with a quarterly loss of $0.18 per share versus the Zacks Consensus Estimate of a loss of $0.19. This compares to loss of $0.20 per share a year ago. zacks.com - 2 weeks ago
Lands' End Announces First Quarter 2025 Results Continued GMV growth Increased Gross margin approximately 210 basis points Reduced inventory for the eighth consecutive quarter globenewswire.com - 2 weeks ago
Lands' End Announces First Quarter 2025 Earnings Conference Call DODGEVILLE, Wis., May 22, 2025 (GLOBE NEWSWIRE) -- Lands' End, Inc. (NASDAQ: LE) will host a conference call at 8:30 a.m. Eastern Time on Thursday, June 5, 2025, to discuss its first quarter 2025 financial results. A news release containing these results will be issued before the call. Listeners may access a live broadcast of the conference call on the Company's investor relations website: http://investors.landsend.com/ in the Events and Presentations section. globenewswire.com - 1 month ago
Lands' End Remains Overvalued Compared To Peers Lands' End's results were mixed, with revenues declining but gross margins improving due to a shift to high-margin licensing revenue and reduced promotions. The company is exploring strategic alternatives, including a potential sale, adding uncertainty and potential volatility to the stock. Despite a more reasonable valuation, the stock remains high compared to peers, prompting a Hold rating but increased interest at current prices. seekingalpha.com - 2 months ago
Lands' End, Inc. (LE) Q4 2024 Earnings Call Transcript Lands' End, Inc. (NASDAQ:LE ) Q4 2024 Earnings Conference Call March 20, 2025 8:30 AM ET Company Participants Tom Altholz - Senior Director of Financial Planning and Analysis Andrew McLean - Chief Executive Officer Bernard McCracken - Chief Financial Officer Conference Call Participants Dana Telsey - Telsey Group Marni Shapiro - The Retail Tracker Eric Beder - SCC Research Alex Fuhrman - Craig-Hallum Capital Group Operator Good day, everyone, and welcome to today's Lands' End 4Q Fiscal Year 2024 End Earnings Call. At this time, all participants are in a listen-only mode. seekingalpha.com - 3 months ago
Lands' End Announces Fourth Quarter and Full Year Fiscal 2024 Results Fourth quarter Gross margin increased approximately 760 basis points compared to fiscal 2023 All fourth quarter profitability measures improved when compared to fiscal 2023 Reduced inventory for the eighth consecutive quarter globenewswire.com - 3 months ago
Lands' End Board of Directors Initiates Process to Maximize Shareholder Value DODGEVILLE, Wis., March 07, 2025 (GLOBE NEWSWIRE) --  Lands' End, Inc. (NASDAQ: LE), today announced that its Board of Directors has initiated a process to explore strategic alternatives, including a sale, merger or similar transaction involving the Company, to maximize shareholder value. globenewswire.com - 3 months ago
Lands' End Announces Fourth Quarter and Fiscal 2024 Earnings Conference Call DODGEVILLE, Wis., March 06, 2025 (GLOBE NEWSWIRE) -- Lands' End, Inc. (NASDAQ: LE) will host a conference call at 8:30 a.m. Eastern Time on Thursday, March 20, 2025, to discuss its fourth quarter and fiscal 2024 financial results. A news release containing these results will be issued before the call. Listeners may access a live broadcast of the conference call on the Company's investor relations website: http://investors.landsend.com/ in the Events and Presentations section. globenewswire.com - 3 months ago
Lands' End Confirms Receipt of Letter from Edward S. Lampert DODGEVILLE, Wis., Feb. 25, 2025 (GLOBE NEWSWIRE) -- Lands' End, Inc. (NASDAQ: LE), today confirmed that it has received a letter from Edward S. Lampert requesting that the Company initiate a strategic sale process to maximize shareholder value. globenewswire.com - 3 months ago
8. Profile Summary

Lands' End, Inc. LE

image
COUNTRY US
INDUSTRY Specialty Retail
MARKET CAP $ 284 M
Dividend Yield 0.00%
Description 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.
Contact 1 Lands’ End Lane, Dodgeville, WI, 53595 https://www.landsend.com
IPO Date March 20, 2014
Employees 2432
Officers Ms. Kym Maas Chief Creative Officer Mr. Stuart Hogue Senior Vice President of US Consumer Ms. Diaz Kwok Managing Director Mr. Matt Trainor Senior Vice President of Brand Creative Mr. Martin Christopher Executive Vice President & Chief Technology Officer Mr. Bernard Louis McCracken III Chief Financial Officer & Treasurer Mr. Peter L. Gray J.D. President of Lands' End Licensing, Corporate Secretary, General Counsel & Administrative Officer Ms. Kelly A. Ritchie Chief Human Resource Officer Mr. Jim O'Connor Chief Commercial Officer Mr. Andrew J. McLean Chief Executive Officer & Director