Discounted Cash Flow
Lands' END Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $1.3b | $-109.8m | $-9.6m | -8.2% | — |
| 2018 | $1.4b (5.3%) | $28.2m (125.7%) | $-9.7m (-0.9%) | 2.0% (124.4%) | — |
| 2019 | $1.5b (3.2%) | $11.6m (-58.9%) | $3.3m (134.5%) | 0.8% (-60.2%) | — |
| 2020 | $1.5b (-0.1%) | $19.3m (66.4%) | $-11.6m (-446.1%) | 1.3% (66.6%) | — |
| 2021 | $1.4b (-1.6%) | $10.8m (-43.8%) | $61.5m (630.5%) | 0.8% (-42.9%) | — |
| 2022 | $1.6b (14.7%) | $33.4m (207.9%) | $45.3m (-26.3%) | 2.0% (168.6%) | — |
| 2023 | $1.6b (-5.0%) | $-12.5m (-137.5%) | $-68.2m (-250.4%) | -0.8% (-139.5%) | — |
| 2024 | $1.5b (-5.3%) | $-130.7m (-943.0%) | $95.6m (240.3%) | -8.9% (-1001.7%) | — |
| 2025 | $1.4b (-7.4%) | $6.2m (104.8%) | $15.4m (-83.9%) | 0.5% (105.2%) | — |
| 2026 | $1.3b (-2.0%) | $5.5m (-11.6%) | $20.4m (32.7%) | 0.4% (-9.8%) | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.