Tearsheet

Duluth (DLTH)


Market Price (12/18/2025): $2.18 | Market Cap: $75.1 Mil
Sector: Consumer Discretionary | Industry: Apparel Retail

Duluth (DLTH)


Market Price (12/18/2025): $2.18
Market Cap: $75.1 Mil
Sector: Consumer Discretionary
Industry: Apparel Retail

Investment Highlights Why It Matters Which of these 2 stories sounds closer for this stock?

1. Generates cash flow

The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.

2. Riding a trend

Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow


0 Valuation becoming less expensive
P/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is -27%
Weak multi-year price returns
2Y Excs Rtn is -98%, 3Y Excs Rtn is -132%
Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -27 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -4.5%
1 Megatrend and thematic drivers
Megatrends include E-commerce & Digital Retail, Experience Economy & Premiumization, and Sustainable Consumption. Themes include Direct-to-Consumer Brands, Show more.
  Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 253%
2   Weak revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is -6.1%, Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is -3.9%, Rev Chg QQuarterly Revenue Change % is -7.0%
3   Not cash flow generative
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is -4.0%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -5.5%
4   Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -68%
5   Key risks
DLTH key risks include [1] significant financial distress, Show more.
0 Valuation becoming less expensive
P/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is -27%
1 Megatrend and thematic drivers
Megatrends include E-commerce & Digital Retail, Experience Economy & Premiumization, and Sustainable Consumption. Themes include Direct-to-Consumer Brands, Show more.
2 Weak multi-year price returns
2Y Excs Rtn is -98%, 3Y Excs Rtn is -132%
3 Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -27 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -4.5%
4 Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 253%
5 Weak revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is -6.1%, Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is -3.9%, Rev Chg QQuarterly Revenue Change % is -7.0%
6 Not cash flow generative
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is -4.0%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -5.5%
7 Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -68%
8 Key risks
DLTH key risks include [1] significant financial distress, Show more.

Valuation, Metrics & Events

DLTH Stock


Why The Stock Moved


Qualitative Assessment

AI Generated Analysis | Feedback

1. Declining Net Sales in Fiscal Q3 2025: Duluth Holdings Inc. reported a 9.6% year-over-year decrease in net sales for its fiscal third quarter, which ended November 2, 2025, reaching $114.9 million. This figure fell short of consensus estimates and was primarily driven by reduced web traffic after the company scaled back promotional activities.

2. Persistent Operating Losses: The company continued to face operational challenges, reporting an operating loss of $8.8 million in the third quarter of 2025, representing a 60.9% decline compared to the prior year.

Show more

Stock Movement Drivers

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
DLTH Return0%44%-59%-13%-43%-28%-79%
Peers Return-7%42%-40%7%63%-8%28%
S&P 500 Return16%27%-19%24%23%14%108%

Monthly Win Rates [3]
DLTH Win Rate50%67%42%42%25%42% 
Peers Win Rate60%58%28%55%62%45% 
S&P 500 Win Rate58%75%42%67%75%73% 

Max Drawdowns [4]
DLTH Max Drawdown-68%0%-62%-22%-46%-46% 
Peers Max Drawdown-60%-10%-51%-22%-15%-46% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: VFC, COLM, BOOT, WWW, KTB. See DLTH Returns vs. Peers.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/17/2025 (YTD)

How Low Can It Go

Unique KeyEventDLTHS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-76.5%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven325.8%34.1%
2022 Inflation ShockTime to BreakevenTime to BreakevenNot Fully Recovered days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-68.5%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven217.2%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven153 days148 days
2018 Correction2018 Correction  
2018 Correction% Loss% Loss-77.5%-19.8%
2018 Correction% Gain to Breakeven% Gain to Breakeven343.7%24.7%
2018 CorrectionTime to BreakevenTime to BreakevenNot Fully Recovered days120 days

Compare to CATO, TJX, ROST, BURL, GAP


In The Past

Duluth's stock fell -76.5% during the 2022 Inflation Shock from a high on 6/30/2021. A -76.5% loss requires a 325.8% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About Duluth (DLTH)

Better Bets than Duluth (DLTH)

Trade Ideas

Select past ideas related to DLTH. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
BBWI_11302025_Dip_Buyer_1M_Insider_Buying_GTE_1Mil_EBITp+DE11302025BBWIBath & Body WorksDip BuyDB | Insider Buys | Low D/EDip Buy with Strong Insider Buying
Buying dips for companies with strong insider buying in the last 1 month, positive operating income and reasonable debt / market cap
12.8%12.8%0.0%
HRB_11262025_Dip_Buyer_FCFYield11262025HRBH&R BlockDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
5.4%5.4%-0.1%
LRN_11262025_Dip_Buyer_FCFYield11262025LRNStrideDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
3.2%3.2%-4.4%
ABNB_11212025_Dip_Buyer_FCFYield11212025ABNBAirbnbDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
15.5%15.5%0.0%
MTN_11212025_Dip_Buyer_FCFYield11212025MTNVail ResortsDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
15.3%15.3%-1.6%
Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
BBWI_11302025_Dip_Buyer_1M_Insider_Buying_GTE_1Mil_EBITp+DE11302025BBWIBath & Body WorksDip BuyDB | Insider Buys | Low D/EDip Buy with Strong Insider Buying
Buying dips for companies with strong insider buying in the last 1 month, positive operating income and reasonable debt / market cap
12.8%12.8%0.0%
HRB_11262025_Dip_Buyer_FCFYield11262025HRBH&R BlockDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
5.4%5.4%-0.1%
LRN_11262025_Dip_Buyer_FCFYield11262025LRNStrideDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
3.2%3.2%-4.4%
ABNB_11212025_Dip_Buyer_FCFYield11212025ABNBAirbnbDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
15.5%15.5%0.0%
MTN_11212025_Dip_Buyer_FCFYield11212025MTNVail ResortsDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
15.3%15.3%-1.6%

Recent Active Movers

Recent Active Movers

More From Trefis

Peer Comparisons for Duluth

Peers to compare with:

Financials

DLTHVFCCOLMBOOTWWWKTBMedian
NameDuluth VF Columbia.Boot BarnWolverin.Kontoor . 
Mkt Price2.1918.5456.66195.3118.7263.9837.69
Mkt Cap0.17.23.16.01.53.63.3
Rev LTM6039,5413,4242,0711,8522,8342,453
Op Inc LTM-27468257276141300266
FCF LTM-332401695654224113
FCF 3Y Avg-1128530773180293233
CFO LTM-2437523421476249224
CFO 3Y Avg12455366211202321266

Growth & Margins

DLTHVFCCOLMBOOTWWWKTBMedian
NameDuluth VF Columbia.Boot BarnWolverin.Kontoor . 
Rev Chg LTM-6.1%-0.1%2.8%17.8%3.6%9.9%3.2%
Rev Chg 3Y Avg-3.9%-6.7%0.1%9.5%-10.6%3.3%-1.9%
Rev Chg Q-7.0%1.6%1.3%18.7%6.8%27.3%4.2%
QoQ Delta Rev Chg LTM-1.6%0.5%0.3%4.0%1.7%6.9%1.1%
Op Mgn LTM-4.5%4.9%7.5%13.3%7.6%10.6%7.6%
Op Mgn 3Y Avg-2.3%5.2%8.8%12.6%3.4%11.9%7.0%
QoQ Delta Op Mgn LTM0.5%0.4%-0.5%0.3%0.6%-2.0%0.3%
CFO/Rev LTM-4.0%3.9%6.8%10.3%4.1%8.8%5.5%
CFO/Rev 3Y Avg1.8%4.7%10.7%11.6%9.8%12.1%10.2%
FCF/Rev LTM-5.5%2.5%5.0%2.7%2.9%7.9%2.8%
FCF/Rev 3Y Avg-1.8%3.0%9.0%4.1%8.7%11.0%6.4%

Valuation

DLTHVFCCOLMBOOTWWWKTBMedian
NameDuluth VF Columbia.Boot BarnWolverin.Kontoor . 
Mkt Cap0.17.23.16.01.53.63.3
P/S0.10.60.82.41.21.61.0
P/EBIT-2.114.111.118.215.613.713.9
P/E-1.662.415.324.325.220.422.3
P/CFO-3.015.112.223.729.417.816.4
Total Yield-63.7%4.1%8.9%4.1%5.4%5.6%4.8%
Dividend Yield0.0%2.5%2.3%0.0%1.5%0.7%1.1%
FCF Yield 3Y Avg-14.9%4.1%7.3%2.6%20.5%7.6%5.7%
D/E2.61.00.20.10.40.30.4
Net D/E2.51.00.10.10.30.30.3

Returns

DLTHVFCCOLMBOOTWWWKTBMedian
NameDuluth VF Columbia.Boot BarnWolverin.Kontoor . 
1M Rtn-24.5%30.8%10.1%14.0%27.1%-7.9%12.1%
3M Rtn-47.4%26.2%7.0%9.0%-38.7%-20.3%-6.6%
6M Rtn10.6%59.4%-4.6%19.6%7.3%0.8%9.0%
12M Rtn-34.8%-16.1%-36.3%31.1%-17.5%-24.7%-21.1%
3Y Rtn-64.2%-22.9%-29.5%226.7%100.3%76.4%26.8%
1M Excs Rtn-25.2%30.0%9.4%13.3%26.4%-8.7%11.3%
3M Excs Rtn-48.7%22.0%3.4%7.9%-39.5%-22.8%-9.7%
6M Excs Rtn-1.8%47.0%-16.9%7.2%-5.0%-11.6%-3.4%
12M Excs Rtn-47.0%-21.1%-46.0%24.1%-29.8%-36.9%-33.3%
3Y Excs Rtn-132.3%-96.2%-100.8%146.4%32.2%-6.0%-51.1%

Financials

Segment Financials

Revenue by Segment

$ Mil20252024202320222021
Single Segment647653699639616
Total647653699639616


Operating Income by Segment
$ Mil20252024202320222021
Single Segment-10    
Total-10    


Price Behavior

Short Interest

Short Interest: As Of Date11282025
Short Interest: Shares Quantity327,391
Short Interest: % Change Since 11152025-9.6%
Average Daily Volume67,126
Days-to-Cover Short Interest4.88
Basic Shares Quantity34,448,000
Short % of Basic Shares1.0%

Earnings Returns History

Expand for More

 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
12/16/2025-29.4%  
9/4/202552.1%52.1%61.9%
6/5/2025-17.4%-10.7%-1.8%
3/13/2025-10.8%-25.8%-32.2%
12/5/2024-8.3%-9.9%-19.9%
8/29/202418.9%17.6%18.3%
5/30/2024-1.5%-9.0%-8.2%
3/7/20240.9%4.3%10.9%
...
SUMMARY STATS   
# Positive81110
# Negative151213
Median Positive13.8%16.7%15.4%
Median Negative-8.3%-12.6%-19.0%
Max Positive52.1%54.7%61.9%
Max Negative-29.4%-30.8%-32.2%

SEC Filings

Expand for More

Report DateFiling DateFiling
7312025905202510-Q 8/3/2025
4302025606202510-Q 5/4/2025
1312025324202510-K 2/2/2025
103120241206202410-Q 10/27/2024
7312024830202410-Q 7/28/2024
4302024531202410-Q 4/28/2024
1312024322202410-K 1/28/2024
103120231201202310-Q 10/29/2023
7312023901202310-Q 7/30/2023
4302023602202310-Q 4/30/2023
1312023317202310-K 1/29/2023
103120221202202210-Q 10/30/2022
7312022902202210-Q 7/31/2022
4302022603202210-Q 5/1/2022
1312022325202210-K 1/30/2022
103120211203202110-Q 10/31/2021