Finding Value in This Recent Spinoff

Sears' recent spinoff of Lands' End has large upside potential for both companies.

Apr 22, 2014 at 1:04PM

On April 4, the spinoff of Lands' End (NASDAQ:LE) from Sears Holdings Corporation (NASDAQ:SHLD) was consummated, continuing Eddie Lampert's strategy to divest Sears Holdings and unlock value for shareholders. Foolish investors should dig deeper into this special situation, as it may have huge upside potential.

Sears Holdings spun off Lands' End, a retailer of casual clothing, accessories and footwear, as part of a multi-year strategy to narrow the focus of it's operations. Sears' stockholders were given approximately three shares of the new Lands' End for every ten shares held.

Sears has completed several spinoffs in recent years, includingOrchard Supply Hardware, 44% of Sears Canada, and Sears Hometown/Outlet Stores, with the latter creating a permanent buyer of Kenmore and Craftsman products. Why has Sears been divesting so many assets?

Real estate and breakup value
Sears CEO and majority shareholder Eddie Lampert has been on a mission to unlock value in the struggling business, as he believes the market is pricing the stock improperly. His thesis is that the market is overly focused on recent earnings, and missing the value of the company's assets, especially the real estate. This can be explained because property and equipment is recorded on the books at cost minus depreciation. For property that was acquired years ago, it is likely that true value differs substantially from its historical cost.

According to a value-focused hedge fund, the real estate portfolio is conservatively worth over $8.6 billion, with $7.3 billion of value in the top 350 owned and 50 leased locations. Whats more is that the company can redevelop the locations by sub-dividing or releasing, which could increase the value to over $12 billion. This value was approximated by a property-to-property appraisal from 3rd party real estate consultants. Furthermore, real estate is only part of Sears.


Source: Baker Street Capital

The breakup value for the above assets are estimated at $85, $122, and $158 per share for worst, average, and best case scenarios, respectively. It appears that Mr. Lampert is spinning off Lands' End to capture some of this value.

Lands' End potential
Lands End' was purchased by Sears in 2002 for $1.2 billion and generated approximately $1.6 billion in sales last year. Revenue is made from Direct sales (Internet/catalog) and Retail stores. Last year, sales through the Internet/catalog were 83% of the company's total sales, while retail sales accounted for 17%. With the majority of sales unrelated to Sears, it was a natural spinoff candidate.

What makes Lands' End a special situation is that it's sales have fallen recently while it's administrative and selling expenses have remained high. Selling and administrative costs for direct sales alone were approximately $437 million.







$1.655 billion

$1.725 billion

$1.585 billion

$1.562 billion

Selling & Admin Cost


$621 million

$498 million

$560 million

Net income

$121 million

$76 million

$49 million

$78 million

Source: Lands' End 10-K

I speculate that Lands' End will be able to get back to sales levels it had in 2011, especially as Lands' End taps into Shop Your Way members, which is one of the largest membership rewards programs around, with approximately 70% of Sears and Kmart sales running through the program. Furthermore, since Lands' End is now a separate entity, it may seek other avenues to generate sales.

Selling and administrative expenses are comprised of payroll for direct, retail, and corporate employees, advertising, occupancy of retail stores and corporate facilities. Prior to the spinoff, expenses allocated to Lands' End Shops by Sears were $68.4 million, $75.4 million and $80.4 million in 2013, 2012 and 2011, respectively. Now that the spinoff is complete, selling and administrative costs allocated from Sears will likely decrease.







Diluted EPS


















If Land's End is able to revamp its sales and decrease its expenses, it will likely meet, if not beat, EPS levels from previous years. In the depths of the recession in 2009, the company had an EPS of $4.00, which is approximately 60% higher than its EPS in 2013. With the spinoff now consummated, management has a tighter focus and is directly rewarded for Land's End's success.

Foolish Takeaway
The spinoff of Lands' End should create value for both Sears and Lands' End shareholders. As Mr. Lampert continues his strategy to unlock value from Sear's assortment of assets, the market should focus less on the poor earnings performance in recent years and more on its breakup value. Foolish investors interested in special situations should dig deeper into Lands' End, as it may achieve EPS that is similar to the recession years.

Boost your 2014 returns with The Motley Fool's top stock
There’s a huge difference between a good stock and a stock that can make you rich. The Motley Fool's chief investment officer has selected his No. 1 stock for 2014, and it’s one of those stocks that could make you rich. You can find out which stock it is in the special free report "The Motley Fool's Top Stock for 2014." Just click here to access the report and find out the name of this under-the-radar company.

christian sgrignoli has no position in any stocks mentioned. The Motley Fool has no position in any of the stocks mentioned. Try any of our Foolish newsletter services free for 30 days. We Fools may not all hold the same opinions, but we all believe that considering a diverse range of insights makes us better investors. The Motley Fool has a disclosure policy.

1 Key Step to Get Rich

Our mission at The Motley Fool is to help the world invest better. Whether that’s helping people overcome their fear of stocks all the way to offering clear and successful guidance on complicated-sounding options trades, we can help.

Feb 1, 2016 at 4:54PM

To be perfectly clear, this is not a get-rich action that my Foolish colleagues and I came up with. But we wouldn't argue with the approach.

A 2015 Business Insider article titled, "11 websites to bookmark if you want to get rich" rated The Motley Fool as the #1 place online to get smarter about investing.

"The Motley Fool aims to build a strong investment community, which it does by providing a variety of resources: the website, books, a newspaper column, a radio [show], and [newsletters]," wrote (the clearly insightful and talented) money reporter Kathleen Elkins. "This site has something for every type of investor, from basic lessons for beginners to investing commentary on mutual funds, stock sectors, and value for the more advanced."

Our mission at The Motley Fool is to help the world invest better, so it's nice to receive that kind of recognition. It lets us know we're doing our job.

Whether that's helping the entirely uninitiated overcome their fear of stocks all the way to offering clear and successful guidance on complicated-sounding options trades, we want to provide our readers with a boost to the next step on their journey to financial independence.

Articles and beyond

As Business Insider wrote, there are a number of resources available from the Fool for investors of all levels and styles.

In addition to the dozens of free articles we publish every day on our website, I want to highlight two must-see spots in your tour of

For the beginning investor

Investing can seem like a Big Deal to those who have yet to buy their first stock. Many investment professionals try to infuse the conversation with jargon in order to deter individual investors from tackling it on their own (and to justify their often sky-high fees).

But the individual investor can beat the market. The real secret to investing is that it doesn't take tons of money, endless hours, or super-secret formulas that only experts possess.

That's why we created a best-selling guide that walks investors-to-be through everything they need to know to get started. And because we're so dedicated to our mission, we've made that available for free.

If you're just starting out (or want to help out someone who is), go to, drop in your email address, and you'll be able to instantly access the quick-read guide ... for free.

For the listener

Whether it's on the stationary exercise bike or during my daily commute, I spend a lot of time going nowhere. But I've found a way to make that time benefit me.

The Motley Fool offers five podcasts that I refer to as "binge-worthy financial information."

Motley Fool Money features a team of our analysts discussing the week's top business and investing stories, interviews, and an inside look at the stocks on our radar. It's also featured on several dozen radio stations across the country.

The hosts of Motley Fool Answers challenge the conventional wisdom on life's biggest financial issues to reveal what you really need to know to make smart money moves.

David Gardner, co-founder of The Motley Fool, is among the most respected and trusted sources on investing. And he's the host of Rule Breaker Investing, in which he shares his insights into today's most innovative and disruptive companies ... and how to profit from them.

Market Foolery is our daily look at stocks in the news, as well as the top business and investing stories.

And Industry Focus offers a deeper dive into a specific industry and the stories making headlines. Healthcare, technology, energy, consumer goods, and other industries take turns in the spotlight.

They're all informative, entertaining, and eminently listenable ... and I don't say that simply because the hosts all sit within a Nerf-gun shot of my desk. Rule Breaker Investing and Answers contain timeless advice, so you might want to go back to the beginning with those. The other three take their cues from the market, so you'll want to listen to the most recent first. All are available at

But wait, there's more

The book and the podcasts – both free ... both awesome – also come with an ongoing benefit. If you download the book, or if you enter your email address in the magical box at the podcasts page, you'll get ongoing market coverage sent straight to your inbox.

Investor Insights is valuable and enjoyable coverage of everything from macroeconomic events to investing strategies to our analyst's travels around the world to find the next big thing. Also free.

Get the book. Listen to a podcast. Sign up for Investor Insights. I'm not saying that any of those things will make you rich ... but Business Insider seems to think so.

Compare Brokers