What is the intrinsic value of LB?
As of 2025-09-18, the Intrinsic Value of L Brands Inc (LB) is
6.23 USD. This LB valuation is based on the model Peter Lynch Fair Value.
With the current market price of 51.89 USD, the upside of L Brands Inc is
-87.99%.
Is LB undervalued or overvalued?
Based on its market price of 51.89 USD and our intrinsic valuation, L Brands Inc (LB) is overvalued by 87.99%.
LB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(50.76) - (16.35) |
(22.99) |
-144.3% |
| DCF (Growth 10y) |
(20.59) - (65.03) |
(29.22) |
-156.3% |
| DCF (EBITDA 5y) |
(9.38) - (10.59) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(13.01) - (15.43) |
(1,234.50) |
-123450.0% |
| Fair Value |
6.23 - 6.23 |
6.23 |
-87.99% |
| P/E |
2.52 - 4.94 |
3.32 |
-93.6% |
| EV/EBITDA |
1.38 - 3.57 |
2.46 |
-95.3% |
| EPV |
0.22 - 2.07 |
1.15 |
-97.8% |
| DDM - Stable |
2.80 - 14.56 |
8.68 |
-83.3% |
| DDM - Multi |
(17.85) - (73.18) |
(28.82) |
-155.5% |
LB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,972.18 |
| Beta |
1.94 |
| Outstanding shares (mil) |
76.55 |
| Enterprise Value (mil) |
4,322.88 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.88% |
| Cost of Debt |
5.00% |
| WACC |
7.63% |