What is the intrinsic value of VSCO?

As of 2025-06-23, the Intrinsic Value of Victoria's Secret & Co (VSCO) is 30.01 USD. This VSCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.83 USD, the upside of Victoria's Secret & Co is 59.40%.

The range of the Intrinsic Value is 21.95 - 43.91 USD

Is VSCO undervalued or overvalued?

Based on its market price of 18.83 USD and our intrinsic valuation, Victoria's Secret & Co (VSCO) is undervalued by 59.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	21.95 - 43.91	30.01	59.4%
DCF (Growth 10y)	23.99 - 45.69	32.01	70.0%
DCF (EBITDA 5y)	33.60 - 52.22	41.12	118.4%
DCF (EBITDA 10y)	32.44 - 53.04	40.77	116.5%
Fair Value	52.29 - 52.29	52.29	177.71%
P/E	37.13 - 56.77	46.45	146.7%
EV/EBITDA	36.50 - 59.43	47.45	152.0%
EPV	40.92 - 65.31	53.12	182.1%
DDM - Stable	11.26 - 24.18	17.72	-5.9%
DDM - Multi	11.63 - 20.86	15.06	-20.0%