As of 2024-07-27, the Intrinsic Value of L Brands Inc (LB) is
14.90 USD. This LB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.13 USD, the upside of L Brands Inc is
%.
The range of the Intrinsic Value is 11.68 - 20.24 USD
14.90 USD
Intrinsic Value
LB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.68 - 20.24 |
14.90 |
-50.5% |
| DCF (Growth 10y) |
13.46 - 22.57 |
16.91 |
-43.9% |
| DCF (EBITDA 5y) |
13.71 - 18.35 |
15.82 |
-47.5% |
| DCF (EBITDA 10y) |
14.80 - 20.60 |
17.39 |
-42.3% |
| Fair Value |
32.12 - 32.12 |
32.12 |
6.61% |
| P/E |
11.99 - 29.41 |
20.67 |
-31.4% |
| EV/EBITDA |
12.30 - 26.85 |
18.84 |
-37.5% |
| EPV |
8.81 - 13.40 |
11.11 |
-63.1% |
| DDM - Stable |
10.04 - 20.70 |
15.37 |
-49.0% |
| DDM - Multi |
6.04 - 10.12 |
7.60 |
-74.8% |
LB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
28,814.98 |
| Beta |
1.77 |
| Outstanding shares (mil) |
956.36 |
| Enterprise Value (mil) |
31,351.98 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.90% |
| Cost of Debt |
5.56% |
| WACC |
7.76% |