Bath & Body Works, Inc. (BBWI)
Retail-Retail Stores, NEC · Consumer Discretionary · $12.5B
Intrinsic Value (Consensus)
$48.98
Current Price
$62.20
Margin of Safety
-21.3%
21.3% Above Intrinsic Value
Value: $49
Price: $62
Valuation Model Estimates
Current Price: $62.20
DCF (Discounted Cash Flow)
$54.56
Graham Number
Not applicable
—
Earnings Power Value
$30.19
Relative Value (P/E)
$62.20
Dividend Discount Model
$2.41
Consensus Value
$48.98
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.11
- EPS (Forward)
- $3.17
- Book Value
- $-6.37
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- -0.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance