Bath & Body Works, Inc. (BBWI)
Specialty Retail · Consumer Cyclical · $4.1B
Intrinsic Value (Consensus)
$42.33
Current Price
$20.57
Margin of Safety
+105.8%
105.8% Below Intrinsic Value
Value: $42
Price: $21
Valuation Model Estimates
Current Price: $20.57
DCF (Discounted Cash Flow)
$27.63
Graham Number
Not applicable
—
Earnings Power Value
$27.99
Relative Value (P/E)
$71.36
Dividend Discount Model
$1.86
Consensus Value
$42.33
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%.
Health Score
C
53
Profitability
10/25
Strength
17/25
Valuation
22/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
High free cash flow yield (20.9%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $3.57
- EPS (Forward)
- $3.64
- 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
- 1.41
Similar Stocks (Consumer Cyclical)
ANFAbercrombie & Fitch ...
$437.46+300%
BYDBoyd Gaming Corporat...
$261.67+208.9%
ABGAsbury Automotive Gr...
$464.16+135.5%
BBWBuild-A-Bear Worksho...
$57.30+77%
ANAutoNation, Inc.
$294.01+55.8%
Data last updated: 2026-06-21
Source: Yahoo Finance