image
Lands' End, Inc. LE
Consumer Cyclical - Specialty Retail - NASDAQ - US
Watchlist
$ 7.7
-4.38 %
$ 238 M
Market Cap
39.3
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one LE stock under the worst case scenario is HIDDEN Compared to the current market price of 7.7 USD, Lands' End, Inc. is HIDDEN

LE Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one LE stock under the base case scenario is HIDDEN Compared to the current market price of 7.7 USD, Lands' End, Inc. is HIDDEN

LE Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one LE stock under the best case scenario is HIDDEN Compared to the current market price of 7.7 USD, Lands' End, Inc. is HIDDEN

LE Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart LE

image
1M -19%
6M -109.0%
1Y -82%
3Y -48%
5Y 23%
All
$17.0$17.0$16.0$16.0$15.0$15.0$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$7.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
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 94.81%
LE Average Price Target Wall Street Target
16 USD 107.79%
LE Highest Price Target Wall Street Target
18 USD 133.77%
Price
Max Price Target
Min Price Target
Average Price Target
2020181816161414121210108866Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '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 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 - 1 month 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 - 1 month 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 - 1 month 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 - 2 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 - 2 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 - 2 months ago
Bet on 5 Top-Ranked Stocks With Rising P/E for Soild Gains Tap five stocks with increasing P/E ratios to try out an out-of-the-box approach. These stocks include Land's End, Humana, Rent the Runway, Becton, Dickinson and Company and ATI. zacks.com - 4 months ago
Lands' End Announces Participation in the 27th Annual ICR Conference DODGEVILLE, Wis., Jan. 07, 2025 (GLOBE NEWSWIRE) -- Lands' End, Inc. (NASDAQ: LE) today announced that the Company will be participating in the 27th Annual ICR Conference, held at the Grande Lakes Orlando in Orlando, FL, on Tuesday, January 14, 2025 with a fireside chat presentation at 1:30 PM Eastern Time. Andrew McLean, Chief Executive Officer, and Bernie McCracken, Chief Financial Officer, will participate in the fireside chat. globenewswire.com - 4 months ago
3 Top Stocks With Earnings Acceleration to Buy in 2025 Genesco, Lands' End and Mercury General are exhibiting strong earnings acceleration. zacks.com - 4 months ago
Are Retail-Wholesale Stocks Lagging Land's End (LE) This Year? Here is how Lands' End (LE) and El Pollo Loco Holdings (LOCO) have performed compared to their sector so far this year. zacks.com - 4 months ago
Here's Why Lands' End (LE) Could be Great Choice for a Bottom Fisher After losing some value lately, a hammer chart pattern has been formed for Lands' End (LE), indicating that the stock has found support. This, combined with an upward trend in earnings estimate revisions, could lead to a trend reversal for the stock in the near term. zacks.com - 4 months ago
The Zacks Analyst Blog Rayonier Advanced Materials, Private Bancorp of America, MediaAlpha, Townsquare Media and Lands' End Rayonier Advanced Materials, Private Bancorp of America, MediaAlpha, Townsquare Media and Lands' End are included in this Analyst Blog. zacks.com - 5 months ago
8. Profile Summary

Lands' End, Inc. LE

image
COUNTRY US
INDUSTRY Specialty Retail
MARKET CAP $ 238 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 Mr. Bernard Louis McCracken III Chief Financial Officer & Treasurer Mr. Matt Trainor Senior Vice President of Brand Creative Ms. Kym Maas Chief Creative Officer Mr. Jim O'Connor Chief Commercial Officer Mr. Stuart Hogue Senior Vice President of US Consumer Mr. Martin Christopher Executive Vice President & Chief Technology Officer Ms. Diaz Kwok Managing Director 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. Andrew J. McLean Chief Executive Officer & Director