Bath & Body Works Inc
L Brands, Inc., formerly Limited Brands, Inc operates in the specialty retail business. The Company is a specialty retailer of women's intimate and other apparel, beauty and personal care products and accessories. It operates in two segments: Victoria's Secret and Bath & Body Works. It sells its merchandise through Company-owned specialty retail stores in the United States, Canada and the United Kingdom, which are primarily mall-based, and through Websites, catalogue and international franchise, license and wholesale partners. It operates in brands, such as Victoria's Secret, Victoria's Secret Pink, Bath & Body Works, La Senza, and Henri Bendel. Its business for both the Victoria's Secret and Bath & Body Works segments is principally conducted from office, distribution and shipping facilities located in the Columbus, Ohio area. As of February 2, 2013, it operated 2,619 retail stores located in leased facilities, primarily in malls and shopping centers, throughout United States.
BBWI's revenue grew at a 5.1% CAGR over the last 6 years.
Current Price
$18.57
-3.93%GoodMoat Value
$33.72
81.6% undervaluedBath & Body Works Inc (BBWI) DCF Calculator
What is a DCF Calculator?
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
Output
Intrinsic value per share — compare with price for margin of safety
Enter a ticker on the left to auto-fill real financial data and get started.
BBWI DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for Bath & Body Works Inc (BBWI). Estimate the intrinsic value of BBWI stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.
Current EPS: $3.11. Free cash flow: $865.00M. FCF growth rate: 1.78%. WACC: 10.00%. Shares outstanding: 204.7M. GoodMoat fair value: $33.72.
The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateBath & Body Works Inc's true worth.