COMP <GO>
LE vs DBI // EV/EBITDA & P/E VALUATION
Lands' End Inc. (NASDAQ) VS. Designer Brands Inc. (Class A) (NYSE) • 15-METRIC TALLY: LE 6
— DBI 6
▲ EV/EBITDA & P/E VALUATION LEADER: DBI
LAST: $9.80 (+4.03%) • MKT CAP: $289.5M
valuation
7.0x
LAST: $6.80 (+7.09%) • MKT CAP: $347.6M
valuation
4.0x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (LE VS. DBI)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | LE | DBI | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 48.70% | 43.60% | +5.10 | LE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 7.90% | 16.40% | -8.50 | DBI | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 7.0x | 4.0x | +3.00 | DBI | /valuation <GO> |
| Free Cash Flow Yield | 7.05% | 22.51% | -15.46 | DBI | /fcf-yield <GO> |
| Operating Margin | 3.30% | 1.70% | +1.60 | LE | /operating-margins <GO> |
| Net Profit Margin | 0.40% | -0.30% | +0.70 | LE | /net-margins <GO> |
| Revenue Growth (YoY) | -2.00% | -3.90% | +1.90 | LE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 2.78% | -2.78 | DBI | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 2.37 | 1.80 | +0.57 | LE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 7/9 | 6/9 | +1.00 | LE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 41.4 | 63.0 | -21.54 | DBI | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 48.9x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $289.5M | $347.6M | -$58.1M | DBI | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | LE REV | DBI REV | LE GROSS % | DBI GROSS % | LE FCF | DBI FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $1.34B | $2.89B | 48.7% | 43.6% | $20.4M | $78.3M |
| FY 2024 | $1.36B | $3.01B | 47.9% | 42.7% | $15.4M | $31.3M |
| FY 2023 | $1.47B | $3.07B | — | — | $130.6M | $162.4M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
LE // BETA —
DBI // BETA —