DCF Valuation
Duluth Holdings Inc (DLTH) DCF Valuation — Is DLTH undervalued?
The estimated DCF fair value of one Duluth Holdings Inc (DLTH) share is $5.08. Compared to the current market price of $4.12, the stock is undervalued by 23.3%.
DCF fair value
$5.08
Market price
$4.12
Upside / downside
+23.3%
Prefer the inverse question? See what growth rate the market is pricing into DLTH →
Duluth Holdings Inc (DLTH) DCF valuation FAQ
What is the DCF fair value of Duluth Holdings Inc (DLTH)?
The discounted-cash-flow model estimates the intrinsic fair value of one Duluth Holdings Inc (DLTH) share at $5.08, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is Duluth Holdings Inc (DLTH) overvalued or undervalued?
Against the current market price of $4.12, the DCF fair value of $5.08 implies DLTH is undervalued by 23.3%.
How is the DLTH DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Duluth Holdings Inc's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Duluth Holdings Inc files a new quarterly or annual report.
How this DLTH valuation is built
The model projects ten years of Duluth Holdings Inc's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Duluth Holdings Inc's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Duluth Holdings Inc files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-06.