LANDS' END, INC. (LE)

Retail-Family Clothing Stores

Latest Price

$10.25

TTM P/E

0.91

Normalized P/E

7.31

Div Yield

Book Value

16.40

P/B Ratio

0.62

Valuation metrics

EPS: $0.18

Book value / share: $7.99

Formula: √(22.5 × EPS × BVPS)

Graham Number

$5.69

45% downside

Norm. op. income: $42M (median of 6yr)

Tax rate: 27%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$3.34

67% downside

Base FCF: $53M (median of recent 5yr)

Growth: -15%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$0.84

92% downside

EPS: $0.18

Target P/E: 7×

Formula: EPS × P/E

P/E Fair Value

$1.26

88% downside

28.8% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
DIMENSIONAL FUND ADVISORS LP	1.15M	$12.0M	3.84%	-20.8K	2026-06-30
BlackRock, Inc.	881.4K	$9.0M	2.94%	+20.0K	2026-06-30
ARROWSTREET CAPITAL, LIMITED PARTNERSHIP	576.9K	$6.0M	1.92%	+98.4K	2026-06-30
AMERICAN CENTURY COMPANIES INC	539.9K	$5.0M	1.80%	+25.5K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	496.1K	$5.0M	1.65%	-1.7K	2026-06-30
BANK OF AMERICA CORP /DE/	376.3K	$3.0M	1.25%	-156.7K	2026-06-30
UBS Group AG	320.5K	$3.0M	1.07%	+192.3K	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	288.8K	$3.0M	0.96%	+11.2K	2026-06-30
STATE STREET CORP	256.3K	$2.0M	0.85%	-5.3K	2026-06-30
D. E. Shaw & Co., Inc.	248.7K	$2.0M	0.83%	+184.1K	2026-06-30