What is the intrinsic value of LB?
As of 2025-12-23, the Intrinsic Value of L Brands Inc (LB) is
7.95 USD. This LB valuation is based on the model Peter Lynch Fair Value.
With the current market price of 53.51 USD, the upside of L Brands Inc is
-85.14%.
Is LB undervalued or overvalued?
Based on its market price of 53.51 USD and our intrinsic valuation, L Brands Inc (LB) is overvalued by 85.14%.
LB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(53.89) - (17.10) |
(24.26) |
-145.3% |
| DCF (Growth 10y) |
(21.48) - (67.88) |
(30.56) |
-157.1% |
| DCF (EBITDA 5y) |
(9.54) - (11.21) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(13.29) - (16.19) |
(1,234.50) |
-123450.0% |
| Fair Value |
7.95 - 7.95 |
7.95 |
-85.14% |
| P/E |
3.44 - 7.72 |
5.53 |
-89.7% |
| EV/EBITDA |
4.79 - 9.00 |
6.32 |
-88.2% |
| EPV |
0.61 - 2.30 |
1.46 |
-97.3% |
| DDM - Stable |
3.86 - 19.78 |
11.82 |
-77.9% |
| DDM - Multi |
(19.86) - (79.33) |
(31.78) |
-159.4% |
LB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,125.09 |
| Beta |
1.58 |
| Outstanding shares (mil) |
77.09 |
| Enterprise Value (mil) |
4,463.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.61% |
| Cost of Debt |
5.00% |
| WACC |
7.38% |