LB
L Brands Inc
Price:  
79.92 
USD
Volume:  
4,302,161.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LB Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of L Brands Inc (LB) is 51.87 USD. This LB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.92 USD, the upside of L Brands Inc is %.

The range of the Intrinsic Value is 40.64 - 70.46 USD

79.92 USD
Stock Price
51.87 USD
Intrinsic Value
Intrinsic Value Details

LB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.64 - 70.46 51.87 -35.1%
DCF (Growth 10y) 46.85 - 78.56 58.86 -26.4%
DCF (EBITDA 5y) 44.48 - 56.03 50.94 -36.3%
DCF (EBITDA 10y) 49.10 - 65.09 57.25 -28.4%
Fair Value 32.12 - 32.12 32.12 -59.81%
P/E 44.42 - 86.04 63.19 -20.9%
EV/EBITDA 47.76 - 78.91 64.05 -19.9%
EPV 30.68 - 46.66 38.67 -51.6%
DDM - Stable 34.94 - 72.06 53.50 -33.1%
DDM - Multi 21.03 - 35.22 26.46 -66.9%

LB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 21,957.94
Beta 1.77
Outstanding shares (mil) 274.75
Enterprise Value (mil) 24,494.94
Market risk premium 4.24%
Cost of Equity 8.90%
Cost of Debt 5.56%
WACC 7.76%