Logo
VSCO logo
Victoria's Secret & Co.
VSCO
30.28 (0.30%) 0.09
2.43(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 Quality Checklist

5Y Shares Out Change < 0%
ROIC > 10%
Debt/Equity < 1
Current Ratio > 1
Quick Ratio > 1
Net Margin > 10%
Past Net Income CAGR > 0%
Est. EPS Growth > 5%
0.0%of Portfolio

My holdings

Day change:
Total change:
Shares:
Cost basis:
Compare
Market cap:$2.43(B)
EV:$5.14(B)
Total Equity:$710.00(M)
Div. yield:0.00%
Earnings date:Dec-03-2025
P/E:16.02
P/E (fwd):14.77
P/FCF:10.03
P/S:0.39
P/B:3.56
EPS:$1.9
EPS (fwd):$2.0
FCF/share:$3.0
Book value/share:$8.5
Dividend/share:$0.0
ROIC:4.7%
ROA:3.2%
ROE:26.2%
Gross margin:36.3%
Net margin:2.4%
Valuation Summary TTM Financials Growth Estimates Historical Data KPIs Competitors & Peers Ownership Tools

VSCO Valuation & Price Targets

Current Price
$30.3
Day change: +0.30%
PEvaluation
N/A
N/A
Analyst targets
N/A
N/A
DCF (2-stage)
N/A
N/A
DCF (simple)
N/A
N/A
DCF (exit mult.)
N/A
N/A
EPS growth
N/A
N/A
Revenue growth
N/A
N/A
Peter Lynch FV
N/A
N/A
Graham No.
N/A
N/A
DDM
N/A
N/A

PEvaluation

49% overvalued
Low
$11.7
Mid
$15.6
High
$19.5
Current price
$30.3
Fair P/E
Margin of safety
EPS
Market Model
Shares outstan...ROICRevenue growthDebt/FCFAssets/Liabili...
Economic moat: None/narrow

EPS Estimates

LowAvgHigh#
FY+11.92.02.210
FY+21.82.12.510
FY+32.02.63.25

Analyst Price Targets

14% overvalued
Low
$17.0
Mid
$26.0
High
$35.0
Current price
$30.3

Analyst Recommendations

Strong Buy1
Buy1
Hold5
Sell2
Strong Sell1

2-stage DCF

First Stage Duration
Starting Free Cash Flow
First Stage Growth Rate
LowMidHigh
Terminal Growth Rate
LowMidHigh
Discount Rate

Discounted Cash Flow

Forecast years
Terminal Growth Rate
LowMidHigh
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
LowMidHigh
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%

EPS Growth

Forecast years
Starting EPS
EPS Growth Rate
LowMidHigh
Final P/E
LowMidHigh
Discount Rate

Revenue Growth Valuation

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

Peter Lynch Fair Value

Earnings Per Share
Growth Rate

Graham Formula

Earnings Per Share
EPS Growth (7-10 years)
Government Bond Rate

Dividend Discount Model

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

TTM Financials

Income (TTM)

RevenueGrossNet
Revenue$6.26(B)
Gross profit$2.28(B)
EBITDA$564.00(M)
Net income$151.00(M)
Gross margin36.3%
Operating margin4.5%
Net margin2.4%
Shares outstanding:80.16(M)

Balance sheet

Cash & ST inv.Other ST assetsLong term assetsCurrent liabilitiesLong term debtOther LT liabilitiesEquity
Total assets$4.75(B)
Current assets$1.54(B)
Total liabilities$4.04(B)
Current liabilities$1.34(B)
Cash & Short-term inv.$188.00(M)
Long-term debt$1.05(B)
Total intangibles$730.00(M)
PP&E$2.39(B)

Cash flow (TTM)

CFOCFICFF
FCF$242.00(M)
CapEx$-190.00(M)
Dividends paid$0
Stock issued$6.00(M)
Stock repurchased$-12.00(M)
Stock-based comp.$57.00(M)
Debt issued$560.00(M)
Debt repaid$-634.00(M)

Per share data (TTM)

Price: $30.3
Revenue: $78.3 (0.4x | 258.6%) Gross profit: $28.4 (1.1x | 93.8%) Earnings: $1.89 (16.0x | 6.2%)
FCF: $3.02 (10.0x | 10.0%) Stock-based Comp.: $0.71 (42.6x | 2.3%) CapEx.: $2.37 (12.8x | 7.8%) Dividend: $0.00 (N/A | 0.0%)
Total Assets: $59.3 (0.5x | 195.9%) Total Liabilities: $50.5 (0.6x | 166.6%) Book Value: $8.50 (3.6x | 28.1%) Cash & ST inv.: $2.35 (12.9x | 7.7%) Debt: $13.1 (2.3x | 43.2%)
Earnings FY+1: $2.05 (14.8x | 6.8%) Earnings FY+2: $2.14 (14.1x | 7.1%) Earnings FY+3: $2.57 (11.8x | 8.5%)
FCF FY+1: $2.07 (14.6x | 6.8%) FCF FY+2: $2.53 (12.0x | 8.4%) FCF FY+3: $2.96 (10.2x | 9.8%)

Growth Estimates

Revenue

CAGR: 2.7%
FY+1FY+2FY+3
FY+1$6.36(B)
FY+2(+2.7%)$6.54(B)
FY+3(+2.8%)$6.72(B)

Net Income

CAGR: 9.5%
FY+1FY+2FY+3
FY+1$168.34(M)
FY+2(+3.9%)$174.98(M)
FY+3(+15.4%)$201.85(M)

EPS

CAGR: 12.0%
FY+1FY+2FY+3
FY+1$2.05
FY+2(+4.4%)$2.14
FY+3(+20.1%)$2.57

FCF per share

CAGR: 19.5%
FY+1FY+2FY+3
FY+1$2.07
FY+2(+22.3%)$2.53
FY+3(+16.7%)$2.96

Historical Financials

Showing limited histrical data.
TTM (Y)TTM (Q)FYFQ
Income(show more...)
Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)Q2'26 (TTM)0.01.0(B)2.0(B)3.0(B)4.0(B)5.0(B)6.0(B)
Revenue Operating Income Net IncomeCOGSGross ProfitTotal OpEx.R&DSG&AInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow(show more...)
Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)Q2'26 (TTM)0.0200.0(M)400.0(M)600.0(M)800.0(M)1.0(B)
Stock-based Comp. FCFCFONet IncomeD&ACFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet(show more...)
Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)Q2'26 (TTM)0.01.0(B)2.0(B)3.0(B)4.0(B)
Total Assets Total LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EIntangible AssetsGoodwillCurrent liabilitiesShort-Term DebtAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Per share data(show more...)
Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)Q2'26 (TTM)0.02.04.06.08.010.0
EPS (Basic) FCF/Share Dividend/ShareEPS (Diluted)Book value/ShareCash & ST inv./ShareDebt/Share
Ratios(show more...)
Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)Q2'26 (TTM)0.05.010.015.020.0
P/E P/S EV/EarningsP/FCFP/BEV/FCFDebt/EquityPayout ratio
Margins(show more...)
Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)Q2'26 (TTM)0%10%20%30%40%
Net Income Margin Operating Margin Gross MarginEBITDA MarginFCF Margin
Returns(show more...)
Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)Q2'26 (TTM)0%5%10%15%20%
ROIC ROAROCEROE
Shares outstanding(show more...)
Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)Q2'26 (TTM)0.020.0(M)40.0(M)60.0(M)80.0(M)
Shares (Basic)Shares (Diluted)
Market Cap.(show more...)
Q2'22 (TTM)Q2'23 (TTM)Q2'24 (TTM)Q2'25 (TTM)Q2'26 (TTM)0.01.0(B)2.0(B)3.0(B)
Market Cap.

KPIs

No KPI data available yet!

Competitors & Peers

Ownership

Major holders

*Excludes indirect insider ownership

Insiders: 14.34%
Institutions: 92.09%

Institutional ownership

14.79% Blackrock Inc.11.07% Vanguard Group Inc3.81% State Street Corporati...3.73% Goldentree Asset Manag...2.95% T. Rowe Price Investme...2.88% Dimensional Fund Advis...2.46% Primecap Management Co...2.46% Victory Capital Manage...2.23% Cramer Rosenthal Mcgly...2.17% Geode Capital Manageme...43.54% Others

Trading Summary

In the past year, insiders have bought $37.81(M) worth of the company's stock, and sold $0.00.

Congress members have bought between $0.00 - $0.00 worth of the company's stock, and sold between $0.00 - $0.00.

Insider transactions

$0.002025-11$0.00
$0.002025-10$0.00
$0.002025-09$0.00
$0.002025-08$0.00
$0.002025-07$0.00
$0.002025-06$0.00
$0.002025-05$0.00
$0.002025-04$3.43(M)
$0.002025-03$34.38(M)
$0.002025-02$0.00
$0.002025-01$0.00
$0.002024-12$0.00
$0.002024-11$0.00
DateSharesTotal ($)Price ($)NameTitle
Grant2025-09-0211,16100.0SEKELLA SCOTT N.Chief Operating Officer
Grant2025-06-187,44000.0PETERS LAUREN BDirector
Grant2025-06-187,30400.0MCCREIGHT DAVID WDirector
Grant2025-06-187,44000.0BRITT IRENE CHANGDirector
Grant2025-06-186,62500.0NAFICY MARIAMDirector
Grant2025-06-186,76100.0LITTLE ROD R.Director
Grant2025-06-187,30400.0SHEEHAN ANNEDirector
Grant2025-06-1812,73900.0JAMES DONNA ANITADirector
Grant2025-06-187,30400.0HERNANDEZ JACQUELINEDirector
Grant2025-06-187,30400.0DAVIS SARAH RUTHDirector
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

Congressional trading

Congressional trading data not available.

Summary

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.

(C) PEVALUATOR
About
Terms & privacy
Price charts & news courtesy of TradingView
Blog
Contact