Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Lands' EndSTU:LED -2.86%64 Intrinsic Value: Projected FCF is €14.36 as of Aug. 21, 2026, which is 100% below its 10-year median of 0.83. GuruFocus rates STU:LED with a GF Score™ of 64/100 and a GF Value™ of €9.99. The stock has 3 warning signs investors should review. Among 769 Retail - Cyclical companies, Lands' End ranks better than 53.45% on this metric.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2026-08-21), Lands' End's Intrinsic Value: Projected FCF is €14.36. The stock price of Lands' End is €10.20. Therefore, Lands' End's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.
The historical rank and industry rank for Lands' End's Intrinsic Value: Projected FCF or its related term are showing as below:
STU:LED'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.47 Med: 0.83 Max: 2.7
Current: 0.71
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Lands' End was 2.70. The lowest was 0.47. And the median was 0.83.
STU:LED's Price-to-Projected-FCF is ranked better than 53.45% of 769
companies
in the Retail - Cyclical industry
Industry Median: 0.78
vs STU:LED: 0.71
Lands' End (STU:LED) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Lands' End's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
10.20
/
14.20484365452
=
0.72
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Lands' End Intrinsic Value: Projected FCF Related Terms
Lands' End Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Lands' End's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
STU:LED vs SHOE, CAL, GCO: Intrinsic Value: Projected FCF Comparison
For the Apparel Retail subindustry, Lands' End's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Lands' End Price-to-Projected-FCF vs Retail - Cyclical Industry
For the Retail - Cyclical industry and Consumer Cyclical sector, Lands' End's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Lands' End's Price-to-Projected-FCF falls into.
Lands' End Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of €14.36 mean?
Lands' End (STU:LED) has a Intrinsic Value: Projected FCF of €14.36 as of Aug. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Lands' End and its competitors. This is 1630% above median its historical median of 0.83. Over the past decade, Lands' End's Intrinsic Value: Projected FCF has ranged from 0.47 to 2.70. According to the industry distribution chart, Lands' End ranks #358 out of 769 companies in the Retail - Cyclical industry, placing it in the top 46.6%.
Is Lands' End's Intrinsic Value: Projected FCF too high?
Lands' End's current Intrinsic Value: Projected FCF of €14.36 is 1630% above median its 10-year median of 0.83. Over the past 10 years, this metric has ranged from a low of 0.47 to a high of 2.70. Based on the distribution chart, Lands' End ranks #358 out of 769 companies in the Retail - Cyclical industry, which is above the industry midpoint. Overall, Lands' End has a GF Score™ of 64/100, reflecting its overall financial health beyond just this single metric.
How does Lands' End's Intrinsic Value: Projected FCF compare to SHOE and CAL?
According to the Retail - Cyclical industry distribution chart, Lands' End ranks #358 out of 769 companies for Intrinsic Value: Projected FCF. This puts Lands' End in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.78. Historically, Lands' End's own Intrinsic Value: Projected FCF has ranged from 0.47 to 2.70 over the past decade. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Retail - Cyclical company?
The median Intrinsic Value: Projected FCF among Retail - Cyclical companies is 0.78, based on 769 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Lands' End and its competitors. For the Retail - Cyclical industry, the median Intrinsic Value: Projected FCF is 0.78 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Lands' End's current Intrinsic Value: Projected FCF is €14.36, which is 1630% above median its own 10-year median of 0.83. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Lands' End stock overvalued right now?
Lands' End (STU:LED) has a current Intrinsic Value: Projected FCF of €14.36. The stock's GF Value™ is €9.99, compared to a current price of €10.20 — trading 2.1% above its estimated fair value. The current Intrinsic Value: Projected FCF is €14.36, which is 1630% above median its 10-year median of 0.83. Lands' End's overall GF Score™ is 64/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Lands' End (STU:LED), the current Intrinsic Value: Projected FCF is €14.36 as of Aug. 21, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Lands' End (STU:LED) Overvalued in 2026?
Based on GuruFocus' analysis, Lands' End stock appears to be overvalued.
The current stock price of €10.20 is trading 2.1% above its estimated GF Value™ of €9.99.
Key valuation signals for STU:LED:
Intrinsic Value: Projected FCF: €14.36 (1630% above median its 10-year median of 0.83)
GF Value™: €9.99 vs. price of €10.20 (2.1% above fair value)
No single metric tells the full story. See the STU:LED stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Lands' End Inc is a United States-based digital retailer of solution-based apparel, swimwear, outerwear, accessories, footwear, home products, and uniforms. It offers products online at the website (www.landsend.com), through third-party distribution channels, its own company-operated stores, and third-party license agreements. Lands' End also offers products to businesses and schools, for their employees and students, through the Outfitters distribution channel. The company's operating segments consist of: U.S. eCommerce, Europe eCommerce, Outfitters, Third Party, Licensing, and Retail. The majority of its revenue is generated from the U.S. eCommerce segment. Geographically, Lands' End derives maximum revenue from the United States, and the rest from Europe and other markets.
64GF Score
Get the complete analysis for STU:LED
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
STU:LED has been successfully added to your 
