/
DCF Valuation
Base-case fair value
$44.03
Intrinsic $58.71 · 25% MOS
Current price: $17.73
Base-case summary
Our base-case DCF for Bath & Body Works, Inc. (BBWI) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $909M in trailing free cash flow, this produces an intrinsic value of $58.71 per share. A 25% safety margin gives a fair value of $44.03, suggesting the stock is currently 148% undervalued against the $17.73 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$909M
Cash & equivalents
$820M
Total debt
$4.7B
Shares outstanding
202M