Lands End Inc
NASDAQ:LE

Watchlist Manager
Lands End Inc Logo
Lands End Inc
NASDAQ:LE
Watchlist
Price: 14.75 USD -1.86% Market Closed
Market Cap: 450.2m USD

Relative Value

The Relative Value of one LE stock under the Base Case scenario is 24.4 USD. Compared to the current market price of 14.75 USD, Lands End Inc is Undervalued by 40%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

LE Relative Value
Base Case
24.4 USD
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
68
Median 3Y
0.2
Median 5Y
0.3
Industry
0.6
Forward
0.3
vs History
28
vs Industry
Median 3Y
-3.1
Median 5Y
16
Industry
17.2
Forward
17.4
vs History
12
vs Industry
53
Median 3Y
3.9
Median 5Y
5.6
Industry
8.6
vs History
vs Industry
41
Median 3Y
-19.6
Median 5Y
-19.7
Industry
17.6
vs History
28
vs Industry
41
Median 3Y
1.5
Median 5Y
1.6
Industry
1.7
vs History
25
vs Industry
56
Median 3Y
0.4
Median 5Y
0.5
Industry
0.7
Forward
0.5
vs History
39
vs Industry
71
Median 3Y
1
Median 5Y
1.1
Industry
2.4
vs History
61
vs Industry
31
Median 3Y
8.2
Median 5Y
8.2
Industry
8.7
Forward
6.8
vs History
71
vs Industry
18
Median 3Y
17.6
Median 5Y
16.4
Industry
13.3
Forward
10.6
vs History
4
vs Industry
42
Median 3Y
7.5
Median 5Y
8.3
Industry
10
vs History
7
vs Industry
36
Median 3Y
12.5
Median 5Y
12.4
Industry
14.2
vs History
33
vs Industry
47
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

LE Competitors Multiples
Lands End Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Lands End Inc
NASDAQ:LE
450.6m USD 0.3 38.3 7.4 11.1
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.8 34.6 18.8 34.1
ZA
Naspers Ltd
JSE:NPN
863.2B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
360.2B USD 2.5 20 20.6 20.6
CN
PDD Holdings Inc
NASDAQ:PDD
171.1B USD 2.9 11.7 8.3 8.3
NL
Prosus NV
AEX:PRX
127.9B EUR 21.8 11.1 614.1 614.1
AR
Mercadolibre Inc
NASDAQ:MELI
109.9B USD 4.2 52.9 27.7 34.2
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 4.2 53 27.7 34.2
US
DoorDash Inc
NASDAQ:DASH
92.1B USD 7.3 106.7 68.8 130.3
CN
Meituan
HKEX:3690
636.8B HKD 1.6 -286.1 -178.8 -178.8
CN
JD.Com Inc
HKEX:9618
368.2B HKD 0.3 10.3 10.9 10.9
P/S Multiple
Revenue Growth P/S to Growth
US
Lands End Inc
NASDAQ:LE
Average P/S: 4.9
0.3
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
3.8
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.5
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.9
13%
0.2
NL
Prosus NV
AEX:PRX
21.8
27%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
4.2
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
4.2
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.3
27%
0.3
CN
Meituan
HKEX:3690
1.6
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
9%
0
P/E Multiple
Earnings Growth PEG
US
Lands End Inc
NASDAQ:LE
Average P/E: 37.6
38.3
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
34.6
22%
1.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
11.7
10%
1.2
NL
Prosus NV
AEX:PRX
11.1
3%
3.7
AR
Mercadolibre Inc
NASDAQ:MELI
52.9
32%
1.7
UY
MercadoLibre Inc
BMV:MELIN
53
32%
1.7
US
D
DoorDash Inc
NASDAQ:DASH
106.7
162%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -286.1
2%
N/A
CN
JD.Com Inc
HKEX:9618
10.3
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Lands End Inc
NASDAQ:LE
Average EV/EBITDA: 89.4
7.4
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
18.8
28%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.6
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
8.3
13%
0.6
NL
Prosus NV
AEX:PRX
614.1
75%
8.2
AR
Mercadolibre Inc
NASDAQ:MELI
27.7
31%
0.9
UY
MercadoLibre Inc
BMV:MELIN
27.7
31%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
68.8
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -178.8
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.9
7%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Lands End Inc
NASDAQ:LE
Average EV/EBIT: 99.8
11.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
34.1
23%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.6
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
8.3
13%
0.6
NL
Prosus NV
AEX:PRX
614.1
97%
6.3
AR
Mercadolibre Inc
NASDAQ:MELI
34.2
31%
1.1
UY
MercadoLibre Inc
BMV:MELIN
34.2
31%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
130.3
281%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -178.8
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.9
4%
2.7