As of 2025-08-29, the Intrinsic Value of Victoria's Secret & Co (VSCO) is 29.22 USD. This VSCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.67 USD, the upside of Victoria's Secret & Co is 28.90%.
The range of the Intrinsic Value is 21.33 - 42.79 USD
Based on its market price of 22.67 USD and our intrinsic valuation, Victoria's Secret & Co (VSCO) is undervalued by 28.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.33 - 42.79 | 29.22 | 28.9% |
| DCF (Growth 10y) | 23.32 - 44.54 | 31.17 | 37.5% |
| DCF (EBITDA 5y) | 25.54 - 56.12 | 35.69 | 57.4% |
| DCF (EBITDA 10y) | 26.52 - 55.86 | 36.40 | 60.6% |
| Fair Value | 52.29 - 52.29 | 52.29 | 130.64% |
| P/E | 32.44 - 50.70 | 42.70 | 88.3% |
| EV/EBITDA | 28.51 - 65.34 | 37.96 | 67.4% |
| EPV | 39.92 - 63.97 | 51.94 | 129.1% |
| DDM - Stable | 11.46 - 24.67 | 18.06 | -20.3% |
| DDM - Multi | 11.89 - 21.36 | 15.41 | -32.0% |
| Market Cap (mil) | 1,810.20 |
| Beta | 1.97 |
| Outstanding shares (mil) | 79.85 |
| Enterprise Value (mil) | 2,754.20 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.71% |
| Cost of Debt | 4.80% |
| WACC | 8.21% |