What is Lands' End, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Lands' End, Inc.'s reported free cash flow gives $8.69 per share. The share price was $10.26 on September 25, 2026, 18% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -6.5% | 10.0% | $5.72 | -44% |
| Base | -1.5% | 9.0% | $8.69 | -15% |
| Bull | 3.5% | 8.0% | $14.61 | +42% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $10.77 | $11.39 | $12.14 | $13.09 | $14.30 |
| 8.0% | $9.23 | $9.63 | $10.11 | $10.68 | $11.37 |
| 9.0% | $8.10 | $8.38 | $8.69 | $9.06 | $9.50 |
| 10.0% | $7.24 | $7.43 | $7.66 | $7.91 | $8.20 |
| 11.0% | $6.56 | $6.70 | $6.86 | $7.04 | $7.24 |
Where the presets come from
Base: years 1 to 5 grow at Lands' End, Inc.'s revenue growth rate over the last 5 fiscal years (-1.3% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions