Bath & Body Works

Legacy Dependence Will Squeeze Margins Amid Mounting Retail Headwinds

AnalystLowTarget

Not Invested

Community Contributor

Published

25 Apr 25

Updated

07 May 25

n/a

AnalystLowTarget's Fair Value

n/a

-48.6%

8.2%

-48.6%

8.2%

You can edit this narrative until May 12 6:01 AM. Then, changes will post as Updates.

Author's Valuation

US$3241.2% undervalued

AnalystLowTarget Fair Value

Narrative

Updates2

Shared on 07 May 25

Fair value Decreased 11%

Shared on 30 Apr 25

Fair value Increased 20%

AnalystLowTarget made no meaningful changes to valuation assumptions.

AnalystLowTarget Fair Value

US$32

41.2% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.01%

Specialty Stores revenue growth rate

0.30%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

11.84%

Calculation

US$816.99m

Earnings '28

9.00x

PE Ratio '28

US$7.35b

Market Cap '28

US$7.35b

Market Cap '28

171.81m

No. shares '28

US$42.79

Share Price '28

US$42.79 Share Price '28

Discounted to 2025 @ 10.34% p.a.

US$31.85

Fair Value '25