Victoria's Secret & Co. (VSCO)
Retail-Women's Clothing Stores · Consumer Discretionary · $3.0B
Intrinsic Value (Consensus)
$32.28
Current Price
$38.60
Margin of Safety
-16.4%
16.4% Above Intrinsic Value
Value: $32
Price: $39
Valuation Model Estimates
Current Price: $38.60
DCF (Discounted Cash Flow)
$50.07
Graham Number
$21.69
Earnings Power Value
$18.74
Relative Value (P/E)
$38.60
Dividend Discount Model
Not applicable
—
Consensus Value
$32.28
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)
- $1.93
- EPS (Forward)
- $1.97
- Book Value
- $10.84
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 18.8%
- Debt/Equity
- 113%
- Revenue Growth
- 5.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance