DLTH Chart
About

Duluth Holdings Inc. sells casual wear, workwear, outdoor apparel, and accessories for men and women in the United States. It offers shirts, pants, shorts, underwear, outerwear, footwear, accessories, and hard goods. The company provides its products under the Duluth Trading, AKHG, Alaskan Hardgear, Armachillo, Ballroom, Buck Naked, Bullpen, Cab Commander, Crouch Gusset, Dang Soft, Dry on the Fly, Duluth Trading Co, Duluthflex, Fire Hose, Flexpedition, Longtail T, NoGA, No Polo Shirt, No Yank, Spit & Polish, and Wild Boar names. It markets its products through its website, catalogs, customer contact centers, and stores. The company was formerly known as GEMPLER'S, Inc. Duluth Holdings Inc. was founded in 1989 and is headquartered in Mount Horeb, Wisconsin.

Fundamentals
Scroll to Statements
Sector Consumer Cyclical Industry Apparel Retail Market Cap 82.27M
Enterprise Value 268.93M Income -29.72M Sales 590.56M
Book/sh 4.38 Cash/sh 0.22 Dividend Yield —
Payout 0.00% Employees 807 IPO —
P/E — Forward P/E -10.67 PEG —
P/S 0.14 P/B 0.51 P/C —
EV/EBITDA 74.27 EV/Sales 0.46 Quick Ratio 0.09
Current Ratio 1.29 Debt/Eq 124.47 LT Debt/Eq —
EPS (ttm) -0.88 EPS next Y -0.21 EPS Growth —
Revenue Growth -9.60% Earnings 2026-03-12 ROA -2.77%
ROE -17.27% ROIC — Gross Margin 49.73%
Oper. Margin -7.69% Profit Margin -5.03% Shs Outstand 33.36M
Shs Float 9.83M Short Float 2.59% Short Ratio 3.86
Short Interest — 52W High 4.66 52W Low 1.58
Beta 1.84 Avg Volume 118.10K Volume 2.16K
Target Price $5.00 Recom None Prev Close $2.28
Price $2.24 Change -1.75%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$5.00
Mean price target
2. Current target
$2.28
Latest analyst target
3. DCF / Fair value
$5.88
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$2.28
Low
$5.00
High
$5.00
Mean
$5.00

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-09-05 up Baird Neutral → Outperform $7
2025-03-14 main Baird Neutral → Neutral $3
2024-12-06 main Baird Neutral → Neutral $4
2024-05-31 main Baird Neutral → Neutral $5
2023-02-07 init BTIG — → Neutral —
2022-09-02 main Baird — → Neutral $9
2022-08-04 down Baird Outperform → Neutral $11
2022-06-03 main Baird — → Outperform $18
2020-12-14 up Stifel Hold → Buy —
2020-10-16 up Baird Neutral → Outperform $22
2020-06-05 main Stifel — → Hold $6
2020-03-20 main Stifel — → Hold $5
2020-03-20 down Baird Outperform → Neutral $5
2019-12-03 main Stifel — → Hold $9
2019-08-29 main Stifel — → Hold $11
2019-05-07 up Baird Neutral → Outperform —
2019-04-05 main DA Davidson Neutral → Neutral $19
2019-04-05 down William Blair Outperform → Market Perform —
2019-03-06 down DA Davidson Buy → Neutral $24
2019-01-24 up DA Davidson Neutral → Buy $30
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 7469 — — Stock Award(Grant) at price 0.00 per share. WILLIAMS SCOTT K Director — 2026-01-30 00:00:00 D
1 6225 — — Stock Award(Grant) at price 0.00 per share. KENNEDY JANET H Director — 2026-01-30 00:00:00 D
2 1000 1770 — Stock Award(Grant) at price 1.77 per share. HOMOLKA DAVID Officer — 2025-12-31 00:00:00 D
3 1000 1770 — Stock Award(Grant) at price 1.77 per share. SCHLECHT RICHARD W Officer — 2025-12-31 00:00:00 D
4 28554 62394 — Purchase at price 2.17 - 2.22 per share. SCHLECHT RICHARD W Officer — 2025-12-24 00:00:00 D
5 102000 — — Stock Gift at price 0.00 per share. SCHLECHT STEPHEN L. Director and Beneficial Owner of more than 10% of a Class of Security — 2025-12-22 00:00:00 D
6 6406 — — Stock Award(Grant) at price 0.00 per share. WILLIAMS SCOTT K Director — 2025-10-30 00:00:00 D
7 5339 — — Stock Award(Grant) at price 0.00 per share. KENNEDY JANET H Director — 2025-10-30 00:00:00 D
8 1000 3910 — Stock Award(Grant) at price 3.91 per share. HOMOLKA DAVID Officer — 2025-09-30 00:00:00 D
9 1000 3910 — Stock Award(Grant) at price 3.91 per share. SCHLECHT RICHARD W Officer — 2025-09-30 00:00:00 D
Financials
Line Item2025-01-312024-01-312023-01-312022-01-31
TaxEffectOfUnusualItems-1.63M0.000.000.00
TaxRateForCalcs0.210.220.230.25
NormalizedEBITDA3.34M23.51M37.42M73.38M
TotalUnusualItems-7.75M0.00
TotalUnusualItemsExcludingGoodwill-7.75M0.00
NetIncomeFromContinuingOperationNetMinorityInterest-43.67M-9.92M2.30M29.70M
ReconciledDepreciation32.28M32.16M30.81M29.23M
ReconciledCostOfRevenue318.12M321.71M309.87M321.26M
EBITDA-4.41M23.51M37.42M73.38M
EBIT-36.69M-8.65M6.61M44.15M
NetInterestIncome-4.55M-4.16M-3.65M-4.72M
InterestExpense4.55M4.16M3.65M4.72M
NormalizedIncome-37.55M-9.92M2.30M29.70M
NetIncomeFromContinuingAndDiscontinuedOperation-43.67M-9.92M2.30M29.70M
TotalExpenses655.74M656.25M647.08M654.49M
TotalOperatingIncomeAsReported-36.86M-9.57M6.23M44.10M
DilutedAverageShares33.37M32.95M32.99M32.85M
BasicAverageShares33.37M32.95M32.77M32.62M
DilutedEPS-1.31-0.280.070.90
BasicEPS-1.31-0.280.070.91
DilutedNIAvailtoComStockholders-43.67M-9.92M2.30M29.70M
NetIncomeCommonStockholders-43.67M-9.92M2.30M29.70M
NetIncome-43.67M-9.92M2.30M29.70M
MinorityInterests-59.00K17.00K58.00K152.00K
NetIncomeIncludingNoncontrollingInterests-43.61M-9.94M2.25M29.55M
NetIncomeContinuousOperations-43.61M-9.94M2.25M29.55M
TaxProvision2.37M-2.86M708.00K9.89M
PretaxIncome-41.24M-12.80M2.95M39.44M
OtherIncomeExpense-7.58M923.00K376.00K55.00K
OtherNonOperatingIncomeExpenses173.00K923.00K376.00K55.00K
SpecialIncomeCharges-7.75M0.00
RestructuringAndMergernAcquisition7.75M0.00
NetNonOperatingInterestIncomeExpense-4.55M-4.16M-3.65M-4.72M
InterestExpenseNonOperating4.55M4.16M3.65M4.72M
OperatingIncome-29.11M-9.57M6.23M44.10M
OperatingExpense337.62M334.54M337.20M333.23M
SellingGeneralAndAdministration337.62M334.54M337.20M333.23M
GrossProfit308.51M324.97M343.44M377.32M
CostOfRevenue318.12M321.71M309.87M321.26M
TotalRevenue626.63M646.68M653.31M698.58M
OperatingRevenue626.63M646.68M653.31M698.58M
Line Item2025-01-312024-01-312023-01-312022-01-31
TreasurySharesNumber264.00K155.00K112.00K79.00K
OrdinarySharesNumber35.18M34.39M33.44M33.07M
ShareIssued35.44M34.54M33.55M33.15M
NetDebt21.88M
TotalDebt163.13M186.23M199.88M190.25M
TangibleBookValue182.26M221.97M229.56M225.22M
InvestedCapital207.89M248.79M257.09M253.17M
WorkingCapital62.99M75.34M103.36M106.53M
NetTangibleAssets182.26M221.97M229.56M225.22M
CapitalLeaseObligations137.92M160.24M173.20M162.94M
CommonStockEquity182.68M222.81M230.41M225.87M
TotalCapitalization206.96M247.95M256.32M252.48M
TotalEquityGrossMinorityInterest179.68M219.75M227.20M222.72M
MinorityInterest-3.00M-3.06M-3.21M-3.15M
StockholdersEquity182.68M222.81M230.41M225.87M
GainsLossesNotAffectingRetainedEarnings-722.00K-427.00K-148.00K489.00K
OtherEquityAdjustments-722.00K-427.00K-148.00K489.00K
TreasuryStock2.33M1.74M1.46M1.00M
RetainedEarnings77.72M121.39M133.17M130.87M
CapitalStock108.01M103.58M98.84M95.52M
CommonStock108.01M103.58M98.84M95.52M
PreferredStock0.000.000.000.00
TotalLiabilitiesNetMinorityInterest272.76M271.46M300.26M292.83M
TotalNonCurrentLiabilitiesNetMinorityInterest144.13M165.83M181.95M176.84M
NonCurrentDeferredLiabilities0.000.001.25M2.87M
NonCurrentDeferredTaxesLiabilities0.000.001.25M2.87M
LongTermDebtAndCapitalLeaseObligation144.13M165.83M180.70M173.97M
LongTermCapitalLeaseObligation119.84M140.69M154.79M147.36M
LongTermDebt24.28M25.14M25.91M26.61M
CurrentLiabilities128.64M105.63M118.30M116.00M
OtherCurrentLiabilities12.75M10.40M7.51M9.16M
CurrentDeferredLiabilities9.78M9.58M10.25M10.79M
CurrentDeferredRevenue9.78M9.58M10.25M10.79M
CurrentDebtAndCapitalLeaseObligation19.01M20.40M19.18M16.28M
CurrentCapitalLeaseObligation18.07M19.55M18.41M15.58M
CurrentDebt931.00K847.00K768.00K693.00K
OtherCurrentBorrowings931.00K847.00K768.00K693.00K
PayablesAndAccruedExpenses87.10M65.25M81.36M79.76M
CurrentAccruedExpenses13.15M14.13M23.06M27.55M
Payables73.95M51.12M58.31M52.22M
TotalTaxPayable65.00K0.001.76M6.81M
IncomeTaxPayable65.00K0.001.76M6.81M
AccountsPayable73.88M51.12M56.55M45.40M
TotalAssets452.44M491.21M527.45M515.55M
TotalNonCurrentAssets260.81M310.24M305.79M293.03M
OtherNonCurrentAssets1.23M1.48M1.73M1.76M
NonCurrentDeferredAssets7.50M8.47M6.15M2.95M
NonCurrentDeferredTaxesAssets0.001.77M0.00
InvestmentsAndAdvances4.49M4.99M5.54M6.55M
InvestmentinFinancialAssets4.49M4.99M5.54M6.55M
AvailableForSaleSecurities4.49M4.99M5.54M6.55M
GoodwillAndOtherIntangibleAssets414.00K838.00K852.00K648.00K
OtherIntangibleAssets414.00K436.00K450.00K246.00K
Goodwill0.00402.00K402.00K402.00K
NetPPE247.18M294.46M291.52M281.12M
AccumulatedDepreciation-159.45M-140.55M-115.03M-97.47M
GrossPPE406.63M435.01M406.55M378.60M
Leases57.73M56.85M49.45M48.09M
ConstructionInProgress2.88M3.78M16.16M5.58M
OtherProperties201.21M228.23M200.95M188.78M
MachineryFurnitureEquipment104.05M105.48M99.32M96.30M
BuildingsAndImprovements36.27M36.19M36.18M35.36M
LandAndImprovements4.49M4.49M4.49M4.49M
Properties0.000.000.000.00
CurrentAssets191.63M180.97M221.66M222.52M
CurrentDeferredAssets3.75M3.35M3.07M1.48M
PrepaidAssets11.73M10.36M9.71M13.63M
Inventory168.85M128.53M157.29M124.91M
OtherInventories2.30M2.78M2.37M2.23M
FinishedGoods166.54M125.76M154.92M122.67M
Receivables3.97M6.57M6.04M5.46M
TaxesReceivable0.00617.00K0.00
AccountsReceivable3.97M5.96M6.04M5.46M
CashCashEquivalentsAndShortTermInvestments3.33M32.16M45.55M77.05M
CashAndCashEquivalents3.33M32.16M45.55M77.05M
Line Item2025-01-312024-01-312023-01-312022-01-31
FreeCashFlow-25.25M-10.41M-28.46M81.63M
RepaymentOfDebt-87.07M-59.61M-28.39M-56.43M
IssuanceOfDebt83.50M56.00M25.00M5.00M
CapitalExpenditure-8.33M-49.09M-27.07M-10.35M
InterestPaidSupplementalData4.55M4.16M3.65M3.75M
IncomeTaxPaidSupplementalData125.00K2.03M7.22M16.16M
EndCashPosition3.33M32.16M45.55M77.05M
BeginningCashPosition32.16M45.55M77.05M46.58M
ChangesInCash-28.82M-13.39M-31.50M30.47M
FinancingCashFlow-3.78M-3.35M-3.23M-51.36M
CashFlowFromContinuingFinancingActivities-3.78M-3.35M-3.23M-51.36M
NetOtherFinancingCharges-209.00K263.00K159.00K68.00K
NetIssuancePaymentsOfDebt-3.57M-3.61M-3.39M-51.43M
NetShortTermDebtIssuance0.000.000.00
ShortTermDebtPayments-56.00M0.00-5.00M
ShortTermDebtIssuance56.00M0.005.00M
NetLongTermDebtIssuance-3.57M-3.61M-3.39M-51.43M
LongTermDebtPayments-87.07M-59.61M-28.39M-51.43M
LongTermDebtIssuance83.50M56.00M25.00M0.00
InvestingCashFlow-8.13M-48.72M-26.87M-10.15M
CashFlowFromContinuingInvestingActivities-8.13M-48.72M-26.87M-10.15M
NetInvestmentPurchaseAndSale200.00K181.00K164.00K147.00K
SaleOfInvestment200.00K181.00K164.00K147.00K
NetBusinessPurchaseAndSale0.00171.00K0.00
NetPPEPurchaseAndSale-8.33M-49.07M-27.04M-10.30M
SaleOfPPE0.0016.00K28.00K55.00K
PurchaseOfPPE-8.33M-49.09M-27.07M-10.35M
CapitalExpenditureReported0.00
OperatingCashFlow-16.92M38.67M-1.40M91.98M
CashFlowFromContinuingOperatingActivities-16.92M38.67M-1.40M91.98M
ChangeInWorkingCapital-11.87M14.46M-37.15M36.09M
ChangeInOtherWorkingCapital241.00K-880.00K-5.28M-4.25M
ChangeInPayablesAndAccruedExpense24.99M-11.62M-4.14M19.58M
ChangeInAccruedExpense2.06M-4.41M-11.77M9.87M
ChangeInPayable22.93M-7.21M7.63M9.72M
ChangeInAccountPayable22.86M-5.45M12.69M10.48M
ChangeInTaxPayable65.00K-1.76M-5.05M-765.00K
ChangeInIncomeTaxPayable65.00K-1.76M-5.05M-765.00K
ChangeInPrepaidAssets1.08M-1.68M5.10M-2.44M
ChangeInInventory-40.79M29.16M-32.25M26.38M
ChangeInReceivables2.60M-531.00K-586.00K-3.19M
ChangesInAccountReceivables1.99M86.00K-586.00K
StockBasedCompensation4.05M4.20M2.71M2.20M
DeferredTax1.77M-2.33M-1.40M-5.48M
DeferredIncomeTax1.77M-2.33M-1.40M-5.48M
DepreciationAmortizationDepletion32.28M32.16M30.81M29.23M
DepreciationAndAmortization32.28M32.16M30.81M29.23M
OperatingGainsLosses473.00K130.00K1.39M398.00K
GainLossOnSaleOfPPE473.00K130.00K1.39M398.00K
NetIncomeFromContinuingOperations-43.61M-9.94M2.25M29.55M
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for DLTH
Date User Asset Broker Type Position Size Entry Price Patterns