BBWI Fair Value Estimate
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.

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% undervaluedThe stock appears deeply undervalued relative to the GoodMoat target, offering a substantial margin of safety. Its low P/E multiple is significantly below typical sector valuations, suggesting a potential discount. However, this low valuation must be weighed against the business's quality and moat, which are not addressed in this valuation-only snapshot.
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Graham Number, PEG-based, and Earnings-based models
View Fair Value →Bath & Body Works Inc (BBWI) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.
The GoodMoat Fair Value target for Bath & Body Works Inc is $33.72. The current stock price is $18.57, suggesting the stock is 81.6% undervalued.
The price-to-earnings (P/E) ratio is 5.86. Price-to-sales ratio is 0.52. Enterprise value to EBITDA is 5.53. PEG ratio is -1.10.
GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Bath & Body Works Inc's intrinsic value.