The Discounted Cash Flow (DCF) valuation of L Brands Inc (LB) is 61.22 USD. With the latest stock price at 63.03 USD, the upside of L Brands Inc based on DCF is -2.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.7% | 9.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 40.58 - 111.15 | 61.22 |
| Upside | -35.6% - 76.3% | -2.9% |