LANDS' END, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.01 USD | -0.23% |
|
+1.88% | +36.09% |
| Apr. 10 | Lands' End Launches New Sculpting Swimwear with WaveShaper Technology | CI |
| Mar. 28 | Craig-Hallum Upgrades Lands' End to Buy From Hold, Price Target is $15 | MT |
Valuation
| Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 377.1 | 913.7 | 582.8 | 310.2 | 292.1 | 409.7 | - |
| Enterprise Value (EV) 1 | 377.1 | 913.7 | 794.9 | 606.1 | 514 | 617.6 | 594.9 |
| P/E ratio | 19.4 x | - | 17.8 x | -24.7 x | -2.27 x | 81.3 x | 32.5 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.26 x | 0.64 x | 0.36 x | 0.2 x | 0.2 x | 0.3 x | 0.29 x |
| EV / Revenue | 0.26 x | 0.64 x | 0.49 x | 0.39 x | 0.35 x | 0.45 x | 0.42 x |
| EV / EBITDA | 4.84 x | 10.5 x | 6.58 x | 8.6 x | 6.1 x | 6.9 x | 6.09 x |
| EV / FCF | -32.5 x | 14.9 x | 17.5 x | -8.89 x | 5.37 x | 33.3 x | 22.5 x |
| FCF Yield | -3.07% | 6.73% | 5.7% | -11.2% | 18.6% | 3% | 4.45% |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 32,373 | 32,608 | 32,983 | 33,002 | 31,446 | 31,492 | - |
| Reference price 2 | 11.65 | 28.02 | 17.67 | 9.400 | 9.290 | 13.01 | 13.01 |
| Announcement Date | 3/17/20 | 3/17/21 | 3/16/22 | 3/16/23 | 3/27/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,450 | 1,427 | 1,637 | 1,555 | 1,473 | 1,386 | 1,404 |
| EBITDA 1 | 77.93 | 86.96 | 120.9 | 70.5 | 84.3 | 89.45 | 97.61 |
| EBIT 1 | 45.44 | 41.14 | 79.79 | 24.72 | -77.52 | 49.11 | 56.91 |
| Operating Margin | 3.13% | 2.88% | 4.88% | 1.59% | -5.26% | 3.54% | 4.05% |
| Earnings before Tax (EBT) 1 | 21.36 | 12.59 | 45.97 | -14.68 | -131.8 | 6.868 | 17.02 |
| Net income 1 | 19.29 | 10.84 | 33.37 | -12.53 | -130.7 | 5.073 | 12.6 |
| Net margin | 1.33% | 0.76% | 2.04% | -0.81% | -8.87% | 0.37% | 0.9% |
| EPS 2 | 0.6000 | - | 0.9900 | -0.3800 | -4.090 | 0.1600 | 0.4000 |
| Free Cash Flow 1 | -11.59 | 61.48 | 45.33 | -68.17 | 95.65 | 18.53 | 26.48 |
| FCF margin | -0.8% | 4.31% | 2.77% | -4.38% | 6.5% | 1.34% | 1.89% |
| FCF Conversion (EBITDA) | - | 70.71% | 37.5% | - | 113.46% | 20.72% | 27.13% |
| FCF Conversion (Net income) | - | 567.4% | 135.85% | - | - | 365.31% | 210.19% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/17/20 | 3/17/21 | 3/16/22 | 3/16/23 | 3/27/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: February | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 375.8 | 555.4 | 303.7 | 351.2 | 371 | 529.6 | 309.6 | 323.4 | 324.7 | 514.9 | 269.8 | 308.5 | 312.8 | 494.6 |
| EBITDA 1 | 29.75 | 27.28 | 13.83 | 15.81 | 16.66 | 24.2 | 19.51 | 15.82 | 17.28 | 31.68 | 9.698 | 14.46 | 22.58 | 42.71 |
| EBIT 1 | 19.48 | 17.09 | 3.898 | 5.542 | 2.746 | 12.54 | 9.92 | 5.798 | 5.392 | 8.075 | -0.435 | 4.389 | 12.5 | 32.65 |
| Operating Margin | 5.18% | 3.08% | 1.28% | 1.58% | 0.74% | 2.37% | 3.2% | 1.79% | 1.66% | 1.57% | -0.16% | 1.42% | 4% | 6.6% |
| Earnings before Tax (EBT) 1 | 11.32 | 9.043 | -4.11 | -3.105 | -8.309 | 0.846 | -2.176 | -6.057 | -112.9 | -10.73 | -11.04 | -8.104 | 1.319 | 24.69 |
| Net income 1 | 7.399 | 7.11 | -2.371 | -2.179 | -4.682 | -3.298 | -1.652 | -8.018 | -112.4 | -8.62 | -8.168 | -6.026 | 0.9975 | 18.27 |
| Net margin | 1.97% | 1.28% | -0.78% | -0.62% | -1.26% | -0.62% | -0.53% | -2.48% | -34.61% | -1.67% | -3.03% | -1.95% | 0.32% | 3.69% |
| EPS 2 | 0.2200 | 0.2100 | -0.0700 | -0.0700 | -0.1400 | -0.1000 | -0.0500 | -0.2500 | -3.520 | -0.2700 | -0.2600 | -0.1900 | 0.0300 | 0.5800 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 12/2/21 | 3/16/22 | 6/2/22 | 9/1/22 | 12/1/22 | 3/16/23 | 6/1/23 | 8/31/23 | 12/5/23 | 3/27/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 212 | 296 | 222 | 208 | 185 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1.755 x | 4.197 x | 2.632 x | 2.324 x | 1.897 x |
| Free Cash Flow 1 | -11.6 | 61.5 | 45.3 | -68.2 | 95.6 | 18.5 | 26.5 |
| ROE (net income / shareholders' equity) | - | - | 8.73% | - | - | 38.3% | 38.6% |
| ROA (Net income/ Total Assets) | - | - | 3.21% | - | - | 10.9% | 11.7% |
| Assets 1 | - | - | 1,041 | - | - | 46.54 | 107.7 |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 38.9 | 30.1 | 25.2 | 31.8 | 34.9 | 30 | 29.1 |
| Capex / Sales | 2.68% | 2.11% | 1.54% | 2.04% | 2.37% | 2.16% | 2.07% |
| Announcement Date | 3/17/20 | 3/17/21 | 3/16/22 | 3/16/23 | 3/27/24 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
13.01
USD
Average target price
14
USD
Spread / Average Target
+7.61%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +36.09% | 410M | |
| +14.99% | 151B | |
| +18.29% | 80.65B | |
| -3.45% | 44.8B | |
| -15.30% | 44.23B | |
| +1.89% | 26.43B | |
| +12.34% | 13.71B | |
| -5.29% | 11.76B | |
| +8.80% | 9.19B | |
| +2.10% | 7.97B |
- Stock Market
- Equities
- LE Stock
- Financials Lands' End, Inc.
