As of 2025-06-15, the Intrinsic Value of Bath & Body Works Inc (BBWI) is 61.65 USD. This BBWI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.21 USD, the upside of Bath & Body Works Inc is 144.50%.
The range of the Intrinsic Value is 48.49 - 82.58 USD
Based on its market price of 25.21 USD and our intrinsic valuation, Bath & Body Works Inc (BBWI) is undervalued by 144.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.49 - 82.58 | 61.65 | 144.5% |
| DCF (Growth 10y) | 55.05 - 90.19 | 68.68 | 172.4% |
| DCF (EBITDA 5y) | 50.62 - 79.83 | 65.26 | 158.9% |
| DCF (EBITDA 10y) | 56.75 - 88.10 | 71.70 | 184.4% |
| Fair Value | 95.77 - 95.77 | 95.77 | 279.89% |
| P/E | 42.80 - 60.53 | 47.87 | 89.9% |
| EV/EBITDA | 39.10 - 71.45 | 53.09 | 110.6% |
| EPV | 40.75 - 60.54 | 50.65 | 100.9% |
| DDM - Stable | 22.66 - 45.42 | 34.04 | 35.0% |
| DDM - Multi | 25.94 - 41.40 | 31.97 | 26.8% |
| Market Cap (mil) | 5,369.98 |
| Beta | 0.97 |
| Outstanding shares (mil) | 213.01 |
| Enterprise Value (mil) | 8,619.98 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.21% |
| Cost of Debt | 5.81% |
| WACC | 7.80% |