As of 2025-05-24, the Intrinsic Value of Victoria's Secret & Co (VSCO) is 35.68 USD. This VSCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.27 USD, the upside of Victoria's Secret & Co is 60.20%.
The range of the Intrinsic Value is 27.30 - 49.78 USD
Based on its market price of 22.27 USD and our intrinsic valuation, Victoria's Secret & Co (VSCO) is undervalued by 60.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.30 - 49.78 | 35.68 | 60.2% |
| DCF (Growth 10y) | 28.96 - 50.64 | 37.10 | 66.6% |
| DCF (EBITDA 5y) | 34.50 - 61.00 | 46.30 | 107.9% |
| DCF (EBITDA 10y) | 35.44 - 62.52 | 47.09 | 111.4% |
| Fair Value | 51.67 - 51.67 | 51.67 | 132.00% |
| P/E | 39.72 - 55.76 | 47.51 | 113.3% |
| EV/EBITDA | 40.22 - 71.33 | 52.73 | 136.8% |
| EPV | 47.30 - 70.97 | 59.14 | 165.5% |
| DDM - Stable | 12.80 - 26.81 | 19.81 | -11.1% |
| DDM - Multi | 13.53 - 23.45 | 17.28 | -22.4% |
| Market Cap (mil) | 1,778.04 |
| Beta | 1.71 |
| Outstanding shares (mil) | 79.84 |
| Enterprise Value (mil) | 2,528.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.62% |
| Cost of Debt | 4.80% |
| WACC | 7.60% |