Logo

Victoria's Secret & Co. (VSCO) price target and intrinsic value estimate is $20.5.

The intrinsic value is based on a target P/E of 10.2 and forward estimate EPS of $2.01.

VSCO is currently trading at $24.28 (19% overvalued).

Prices, estimates and other information presented here are not financial advice.

Target P/E and margin of safety is computed using the method described here.

Other valuations:

or create your FREE account now and get access to thousands of companies.

VSCO logo
Victoria's Secret & Co.
VSCO
24.28 (0.83%) 0.20
Fair price estimates:
Low ($1.51 EPS)
$15.3
Average ($2.01 EPS)
$20.5
High ($2.51 EPS)
$25.6
My holdings
My holdings:
Shares:
Cost basis:
Consumer Discretionary
Specialty Retail
Market cap:$ 1.91(B)
Enterprise value:$ 4.57(B)
Div. yield:0.00%
P/E:13.72
P/FCF:9.67
P/B:4.01
DescriptionNotes
Victoria's Secret & Co. operates as a specialty retailer of women’s intimate and other apparel and beauty products worldwide. It offers bras panties lingerie casual sleepwear and athleisure and swim as well as fragrances and body care; and loungewear knit tops activewear and accessories and beauty under the Victoria’s Secret PINK and Adore Me brands. The company provides its products through its retail stores; websites such as VictoriasSecret.com PINK.com and AdoreMe.com; and other digital channels. It also operates stores under the franchise license and wholesale arrangements. Victoria's Secret & Co. was incorporated in 2021 and is headquartered in Reynoldsburg Ohio.
PEvaluation
Shares outstan...ROICRevenue growthDebt/FCFAssets/Liabili...
Economic moat: None/narrow
None/narrowMediumWideVery wide
Fair P/E
Margin of safety
EPS estimates
Currentprice:24.3Buy price16.6Fair price20.5
TTM Financials
Income
RevenueGrossNet
Balance sheet
Cash & ST inv.Other ST assetsLong term assetsCurrent liabilitiesLong term debtOther LT liabilitiesEquity
Cash flow
CFOCFICFF
Growth estimates
Revenue Upgrade
EPS16.9%

Historical financials

Showing limited histrical data. Access 10+ years of financials now! Upgrade
YearlyQuarterly
Income
FY2019FY2020FY2021FY2022FY2023FY2024
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FY2019FY2020FY2021FY2022FY2023FY2024
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
FY2019FY2020FY2021FY2022FY2023FY2024
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
FY2019FY2020FY2021FY2022FY2023FY2024
Shares (Basic)Shares (Diluted)
Per share data
FY2019FY2020FY2021FY2022FY2023FY2024
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
FY2019FY2020FY2021FY2022FY2023FY2024
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
FY2019FY2020FY2021FY2022FY2023FY2024
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
FY2019FY2020FY2021FY2022FY2023FY2024
ROICROAROCEROE
Market Cap.
FY2019FY2020FY2021FY2022FY2023FY2024
Market Cap.