The Discounted Cash Flow (DCF) valuation of L Brands Inc (LB) is 14.90 USD. With the latest stock price at 35.26 USD, the upside of L Brands Inc based on DCF is -57.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.1% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 11.68 - 20.24 | 14.90 |
| Upside | -66.9% - -42.6% | -57.7% |