|
Lands 'End, Inc. (LE) Évaluation DCF |
Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
Pré-Construits Pour Une Utilisation Rapide Et Efficace
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Lands' End, Inc. (LE) Bundle
Optimisez votre temps et améliorez la précision avec notre calculatrice (LE) DCF! Équipée des données finales réelles des terres et des hypothèses personnalisables, cet outil vous permet de prévoir, d'analyser et d'évaluer Lands 'End, Inc. comme un investisseur chevronné.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,427.4 | 1,636.6 | 1,555.4 | 1,472.5 | 1,362.9 | 1,352.4 | 1,342.0 | 1,331.7 | 1,321.4 | 1,311.3 |
| Revenue Growth, % | 0 | 14.65 | -4.96 | -5.33 | -7.44 | -0.7699 | -0.7699 | -0.7699 | -0.7699 | -0.7699 |
| EBITDA | 77.7 | 119.6 | 66.9 | -45.1 | 84.7 | 54.7 | 54.2 | 53.8 | 53.4 | 53.0 |
| EBITDA, % | 5.44 | 7.31 | 4.3 | -3.06 | 6.22 | 4.04 | 4.04 | 4.04 | 4.04 | 4.04 |
| Depreciation | 37.3 | 39.2 | 38.7 | 38.5 | 33.8 | 34.1 | 33.8 | 33.5 | 33.3 | 33.0 |
| Depreciation, % | 2.62 | 2.39 | 2.49 | 2.61 | 2.48 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 |
| EBIT | 40.3 | 80.4 | 28.2 | -83.5 | 50.9 | 20.6 | 20.4 | 20.3 | 20.1 | 20.0 |
| EBIT, % | 2.83 | 4.91 | 1.81 | -5.67 | 3.74 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 |
| Total Cash | 33.9 | 34.3 | 39.6 | 25.3 | 16.2 | 26.8 | 26.6 | 26.4 | 26.2 | 26.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 37.6 | 49.7 | 44.9 | 35.3 | 47.8 | 39.1 | 38.8 | 38.5 | 38.2 | 37.9 |
| Account Receivables, % | 2.63 | 3.03 | 2.89 | 2.4 | 3.51 | 2.89 | 2.89 | 2.89 | 2.89 | 2.89 |
| Inventories | 382.1 | 384.2 | 425.5 | 301.7 | 265.1 | 317.9 | 315.5 | 313.1 | 310.7 | 308.3 |
| Inventories, % | 26.77 | 23.48 | 27.36 | 20.49 | 19.45 | 23.51 | 23.51 | 23.51 | 23.51 | 23.51 |
| Accounts Payable | 134.0 | 145.8 | 171.6 | 131.9 | 111.4 | 125.7 | 124.7 | 123.7 | 122.8 | 121.8 |
| Accounts Payable, % | 9.39 | 8.91 | 11.03 | 8.96 | 8.17 | 9.29 | 9.29 | 9.29 | 9.29 | 9.29 |
| Capital Expenditure | -30.1 | -25.2 | -31.8 | -34.9 | -37.8 | -29.3 | -29.1 | -28.9 | -28.7 | -28.4 |
| Capital Expenditure, % | -2.11 | -1.54 | -2.04 | -2.37 | -2.77 | -2.17 | -2.17 | -2.17 | -2.17 | -2.17 |
| Tax Rate, % | 40.62 | 40.62 | 40.62 | 40.62 | 40.62 | 40.62 | 40.62 | 40.62 | 40.62 | 40.62 |
| EBITAT | 34.7 | 58.4 | 24.1 | -82.8 | 30.2 | 16.6 | 16.5 | 16.3 | 16.2 | 16.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -243.8 | 69.9 | 20.2 | 14.5 | 29.7 | -8.5 | 22.9 | 22.8 | 22.6 | 22.4 |
| WACC, % | 25.61 | 23.91 | 25.52 | 27.26 | 22.23 | 24.91 | 24.91 | 24.91 | 24.91 | 24.91 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 36.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 23 | |||||||||
| Terminal Value | 100 | |||||||||
| Present Terminal Value | 33 | |||||||||
| Enterprise Value | 69 | |||||||||
| Net Debt | 21 | |||||||||
| Equity Value | 48 | |||||||||
| Diluted Shares Outstanding, MM | 32 | |||||||||
| Equity Value Per Share | 1.51 |
What You Will Get
- Real Lands' End Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Lands' End's fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Lands' End, Inc. (LE).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Lands' End, Inc. (LE).
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Lands' End, Inc. (LE).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Lands' End, Inc. (LE).
- Interactive Dashboard and Charts: Visual representations summarize key valuation metrics for straightforward analysis of Lands' End, Inc. (LE).
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Lands' End data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Lands' End’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Lands' End, Inc. (LE)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and business consultants.
- Accurate Data: Lands' End's historical and projected financial information preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance to navigate you through the calculations.
Who Should Use Lands' End, Inc. (LE)?
- Retail Investors: Gain insights into fashion retail trends and make informed investment choices.
- Market Analysts: Utilize comprehensive data to analyze Lands' End’s performance in the retail sector.
- Brand Consultants: Easily modify presentations and reports to highlight Lands' End's market positioning.
- Fashion Enthusiasts: Explore the brand’s offerings and understand consumer preferences in apparel.
- Students and Educators: Leverage real-world case studies of Lands' End in business and marketing courses.
What the Template Contains
- Pre-Filled Data: Includes Lands' End’s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Lands' End’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.