As of 2025-10-07, the Intrinsic Value of Victoria's Secret & Co (VSCO) is 32.45 USD. This VSCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.20 USD, the upside of Victoria's Secret & Co is 11.10%.
The range of the Intrinsic Value is 24.68 - 45.21 USD
Based on its market price of 29.20 USD and our intrinsic valuation, Victoria's Secret & Co (VSCO) is undervalued by 11.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.68 - 45.21 | 32.45 | 11.1% |
| DCF (Growth 10y) | 28.23 - 49.53 | 36.33 | 24.4% |
| DCF (EBITDA 5y) | 29.75 - 58.21 | 37.71 | 29.2% |
| DCF (EBITDA 10y) | 31.90 - 60.20 | 40.34 | 38.2% |
| Fair Value | 47.09 - 47.09 | 47.09 | 61.28% |
| P/E | 33.34 - 51.50 | 43.50 | 49.0% |
| EV/EBITDA | 30.95 - 64.28 | 38.63 | 32.3% |
| EPV | 45.18 - 66.97 | 56.07 | 92.0% |
| DDM - Stable | 12.03 - 24.64 | 18.34 | -37.2% |
| DDM - Multi | 15.14 - 25.13 | 18.98 | -35.0% |
| Market Cap (mil) | 2,340.67 |
| Beta | 2.25 |
| Outstanding shares (mil) | 80.16 |
| Enterprise Value (mil) | 3,204.67 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.42% |
| Cost of Debt | 4.80% |
| WACC | 7.73% |