What is the intrinsic value of LB?
As of 2025-11-15, 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 74.54 USD, the upside of L Brands Inc is
-91.64%.
Is LB undervalued or overvalued?
Based on its market price of 74.54 USD and our intrinsic valuation, L Brands Inc (LB) is overvalued by 91.64%.
LB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(50.77) - (15.96) |
(22.50) |
-130.2% |
| DCF (Growth 10y) |
(20.03) - (65.05) |
(28.54) |
-138.3% |
| DCF (EBITDA 5y) |
(9.13) - (10.40) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(12.65) - (15.17) |
(1,234.50) |
-123450.0% |
| Fair Value |
6.23 - 6.23 |
6.23 |
-91.64% |
| P/E |
2.25 - 4.78 |
2.97 |
-96.0% |
| EV/EBITDA |
0.85 - 3.12 |
2.24 |
-97.0% |
| EPV |
0.12 - 2.07 |
1.09 |
-98.5% |
| DDM - Stable |
2.75 - 14.95 |
8.85 |
-88.1% |
| DDM - Multi |
(17.51) - (75.21) |
(28.55) |
-138.3% |
LB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,706.04 |
| Beta |
1.55 |
| Outstanding shares (mil) |
76.55 |
| Enterprise Value (mil) |
6,056.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.92% |
| Cost of Debt |
5.00% |
| WACC |
7.73% |