VSCO logo
Victoria's Secret & Co.
VSCO
20.14 (0.75%) 0.15
1.61(B)
Consumer Discretionary
Specialty Retail
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 apparel sport and swim products as well as prestige fragrances and body care products; and loungewear activewear and accessories and beauty products 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 AdoreMe.com and DailyLook.com; and other digital channels. The company also operates stores under the franchise license and wholesale arrangements. Victoria's Secret & Co. was incorporated in 2021 and is based in Reynoldsburg Ohio.
My Holdings:
(?% ownership)
Shares:
Cost basis:
Market cap:$1.61(B)
EV:$4.32(B)
Total Equity:$673.00(M)
Div. yield:0.00%
Earnings date:Sep-03-2025
P/E:9.55
P/E (fwd):9.97
P/FCF:7.72
P/S:0.26
P/B:2.50
EPS:$2.1
EPS (fwd):$2.0
FCF/share:$2.6
Dividend/share:$0.0
Book value/share:$8.1
ROIC:5.4%
ROA:3.7%
ROE:31.3%
Gross margin:36.3%
Net margin:2.7%

VSCO Valuation & Price Targets

  Current Price
20.14
PE Valuation
N/A
PEvaluation is not available for VSCO.
Analyst targets
N/A
No analyst estimates for VSCO.
DCF
N/A
Adjust your assumptions to reach a valid valuation.
DCF (exit mult.)
N/A
Adjust your assumptions to reach a valid valuation.
Future P/E
N/A
Adjust your assumptions to reach a valid valuation.
Peter Lynch FV
N/A
Adjust your assumptions to reach a valid valuation.
Graham No.
N/A
Adjust your assumptions to reach a valid valuation.
DDM
N/A
Adjust your assumptions to reach a valid valuation.

PEvaluation

20% overvalued
Low
$12.1
Mid
$16.1
High
$20.2
Current price
$20.1
Fair P/E
Margin of safety
EPS
Market Model
Shares outstan...ROICRevenue growthDebt/FCFAssets/Liabili...
Economic moat: None/narrow

Estimated EPS

LowAvgHigh#
FY+11.82.02.411
FY+21.62.22.711
FY+31.92.63.24

Analyst Price Targets

9% undervalued
Low
$15.0
Mid
$22.0
High
$31.0
Current price
$20.1
Strong Buy1
Buy1
Hold5
Sell2
Strong Sell1

Estimated EPS

LowAvgHigh#
FY+11.82.02.411
FY+21.62.22.711
FY+31.92.63.24

Discounted Cash Flow

Forecast years
Terminal Growth Rate
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%

Discounted Cash Flow (exit mult.)

Forecast years
Exit FCF Multiple
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%

Future P/E Valuation

Projection Years
Base Revenue
Revenue Growth Rate
Final Net Margin
Final P/E Ratio
Discount Rate

Peter Lynch Fair Value

Earnings Per Share
Growth Rate (*)

(*) Growth rate is capped between 0 and 25

Graham Formula

Earnings Per Share
Expected Growth Rate
Government Bond Rate

(*) Growth rate is capped to 25

Dividend Discount Model

Annual Dividend
First Stage Length (Years)
First Stage Growth Rate
Final Growth Rate
Discount Rate

(*) First stage rowth rate is capped to 20%

Summary

TTM Financials

Income (TTM)

RevenueGrossNet
Revenue$6.22(B)
Gross profit$2.26(B)
EBITDA$575.00(M)
Net income$167.00(M)
Gross margin36.3%
Operating margin4.9%
Net margin2.7%
Shares outstanding:79.85(M)

Balance sheet

Cash & ST inv.Other ST assetsLong term assetsCurrent liabilitiesLong term debtOther LT liabilitiesEquity
Total assets$4.58(B)
Current assets$1.46(B)
Total liabilities$3.91(B)
Current liabilities$1.26(B)
Cash & Short-term inv.$138.00(M)
Long-term debt$1.08(B)
Total intangibles$736.00(M)
PP&E$2.30(B)

Cash flow (TTM)

CFOCFICFF
FCF$209.00(M)
CapEx$-182.00(M)
Dividends paid$0
Stock issued$5.00(M)
Stock repurchased$-13.00(M)
Stock-based comp.$58.00(M)
Debt issued$530.00(M)
Debt repaid$-574.00(M)

Per share data (TTM)

Price: $20.1
Revenue: $78.5 (0.3x | 390.0%) Gross profit: $28.3 (0.7x | 140.5%) Earnings: $2.11 (9.5x | 10.5%)
FCF: $2.61 (7.7x | 13.0%) Stock-based Comp.: $0.73 (27.7x | 3.6%) Dividend: $0.00 (N/A | 0.0%)
Total Assets: $57.4 (0.4x | 284.8%) Total Liabilities: $48.9 (0.4x | 242.9%) Book Value: $8.06 (2.5x | 40.0%) Cash & ST inv.: $1.73 (11.7x | 8.6%) Debt: $13.5 (1.5x | 67.0%)

Growth Estimates

Revenue

CAGR: 1.4%
FY+1FY+2FY+3
FY+1$6.24(B)
FY+2(+2.1%)$6.37(B)
FY+3(+0.7%)$6.42(B)

Net Income

CAGR: 9.7%
FY+1FY+2FY+3
FY+1$167.02(M)
FY+2(+8.4%)$181.01(M)
FY+3(+11.1%)$201.05(M)

EPS

CAGR: 13.5%
FY+1FY+2FY+3
FY+1$2.02
FY+2(+9.4%)$2.21
FY+3(+17.6%)$2.60

FCF per share

CAGR: 30.8%
FY+1FY+2
FY+1$4.52
FY+2(+30.8%)$5.91

Historical Financials

Showing limited histrical data.
YearlyQuarterly
Income
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
RevenueOperating IncomeNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Stock-based Comp.FCFCFONet IncomeD&ACFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EIntangible AssetsGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Per share data
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
EPS (Basic)FCF/ShareDividend/ShareEPS (Diluted)Book value/ShareCash & ST inv./ShareDebt/Share
Ratios
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
P/EP/SEV/EarningsP/FCFP/BEV/FCFDebt/EquityPayout ratio
Margins
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
ROICROAROCEROE
Shares outstanding
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Shares (Basic)Shares (Diluted)
Market Cap.
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Market Cap.

KPIs

No KPI data available yet!

Similar Companies

Ownership

Major holders

Insiders: 14.16%
Institutions: 92.27%

Institutional ownership

15.98% Blackrock Inc.11.40% Vanguard Group Inc4.10% State Street Corporati...2.38% T. Rowe Price Investme...2.35% Geode Capital Manageme...2.21% Goldentree Asset Manag...2.05% Dimensional Fund Advis...2.03% Charles Schwab Investm...1.82% Victory Capital Manage...1.80% Millennium Management ...46.15% Others

Insider transactions

Show:
Buys
Sells
Grants
DateSharesTotal ($)Price ($)NameTitle
Grant2025-06-0234,80600.0PREIS ELIZABETHOfficer
Buy2025-04-03212,5003,431,62016.1BBRC INTERNATIONAL PTE. LTD.Beneficial Owner of more than 10% of a Class of Security
Buy2025-03-28584,00010,793,95518.5BBRC INTERNATIONAL PTE. LTD.Beneficial Owner of more than 10% of a Class of Security
Buy2025-03-27209,4714,077,84819.5BBRC INTERNATIONAL PTE. LTD.Beneficial Owner of more than 10% of a Class of Security
Grant2025-03-1965,72900.0BOYLE DEINChief Operating Officer
Grant2025-03-1953,62100.0MCAFEE MELINDA R.Officer
Grant2025-03-19142,06600.0SUPER HILLARYChief Executive Officer
Buy2025-03-13129,6412,185,94216.9BBRC INTERNATIONAL PTE. LTD.Beneficial Owner of more than 10% of a Class of Security
Buy2025-03-111,022,00017,321,33716.9BBRC INTERNATIONAL PTE. LTD.Beneficial Owner of more than 10% of a Class of Security
Grant2025-02-203,12100.0BOYLE DEINChief Operating Officer
Grant2025-02-209,40000.0MCAFEE MELINDA R.Officer
Grant2025-02-0321,48400.0SEKELLA SCOTT N.Chief Financial Officer
Grant2024-10-07237,80000.0SUPER HILLARYChief Executive Officer
Buy2024-09-121,00021,43321.4JAMES DONNA ANITADirector

Tools

Dividend Income

Investment Amount
Dividend Yield
What is the Dividend Income Calculator?

The Dividend Income Calculator helps you estimate the yearly, quarterly, monthly, and daily income of your investments.

How to Use This Calculator?

Enter the dividend yield and the invested amount. Optionally, preload stock data to automatically fetch the dividend yield.

Required Investment

Dividend Yield
Desired Yearly Payout
Desired Quarterly Payout
Desired Monthly Payout
What is the Required Investment Calculator?

The Required Investment Calculator helps you determine the amount of money you need to invest in a stock to achieve a desired dividend.

How to Use This Calculator?

Enter the dividend yield and your desired dividend income. Optionally, preload stock data to automatically fetch the dividend yield.

Future Dividend Yield

Base Dividend
Current Price
Number of Years
Dividend Growth Rate
What is the Future Yield Calculator?

The Future Yield Calculator helps you estimate the future dividend yield of a stock based on its current dividend, price, and expected dividend growth rate.

How to Use This Calculator?

Enter the base dividend, current price, number of years, and dividend growth rate. Optionally, preload stock data to automatically fetch the dividend and price. The calculator will display the current yield and the projected future yield.

Future Dividend Income

Base Dividend
Number of Years
Dividend Growth Rate
What is the Future Dividend Income Calculator?

The Future Dividend Income Calculator helps you estimate the future dividend income from your investments based on the current dividend yield and expected growth rate.

How to Use This Calculator?

Enter the current dividend yield, expected growth rate, and investment duration. Optionally, preload stock data to automatically fetch the dividend yield.