Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

Victoria's Secret & Co.

VSCOCIK 0001856437

Compare:ANF LULU HBI AEO GAP TLYS

Compare VSCO

Intrinsic Value

VSCO Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

VSCO Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Victoria's Secret & Co., derived from annual filing data.

Read the DCF guide

DCF fair value

$34.08

Implied equity value $3B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$28.83 – $41.85

Bear

$28.83

Base

$34.08

Bull

$41.85

Model assumptions

Cash flow base

$265M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

1.1%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$34.08Baseline

Growth +1 pt$34.67+$0.59

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Victoria's Secret & Co., derived from annual filing data.

Read the DCF guide

DCF fair value

$34.08

Implied equity value $3B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$28.83 – $41.85

Bear

$28.83

Base

$34.08

Bull

$41.85

Model assumptions

Cash flow base

$265M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

1.1%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$34.08Baseline

Growth +1 pt$34.67+$0.59

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$3B

Less total debt

− $975M

Plus cash and equivalents

+ $518M

Equity value

After the bridge

$3B

Diluted shares

83,000,000

Fair value / share

$34.08