As of 2025-07-16, the Intrinsic Value of Victoria's Secret & Co (VSCO) is 29.73 USD. This VSCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.27 USD, the upside of Victoria's Secret & Co is 62.70%.
The range of the Intrinsic Value is 21.74 - 43.48 USD
Based on its market price of 18.27 USD and our intrinsic valuation, Victoria's Secret & Co (VSCO) is undervalued by 62.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.74 - 43.48 | 29.73 | 62.7% |
| DCF (Growth 10y) | 23.76 - 45.25 | 31.71 | 73.6% |
| DCF (EBITDA 5y) | 24.45 - 52.97 | 36.32 | 98.8% |
| DCF (EBITDA 10y) | 25.93 - 53.53 | 37.06 | 102.8% |
| Fair Value | 52.29 - 52.29 | 52.29 | 186.22% |
| P/E | 37.13 - 57.94 | 45.09 | 146.8% |
| EV/EBITDA | 26.49 - 60.64 | 39.39 | 115.6% |
| EPV | 40.59 - 64.80 | 52.69 | 188.4% |
| DDM - Stable | 11.22 - 24.07 | 17.64 | -3.4% |
| DDM - Multi | 11.58 - 20.75 | 14.99 | -17.9% |
| Market Cap (mil) | 1,458.68 |
| Beta | 2.00 |
| Outstanding shares (mil) | 79.84 |
| Enterprise Value (mil) | 2,402.68 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.94% |
| Cost of Debt | 4.80% |
| WACC | 8.11% |