Bath & Body Works

BBWI VALUATION

julio

Invested

Community Contributor

Published

14 Dec 23

Updated

16 Jun 25

Views

377

n/a

julio's Fair Value

n/a

-46.7%

1.5%

-46.7%

1.5%

You can edit this narrative until Jun 16 3:15 PM. Then, changes will post as Updates.

Author's Valuation

US$64.5668.9% undervalued

julio's Fair Value

Narrative

Updates8

Shared on 16 Jun 25

julio made no meaningful changes to valuation assumptions.

Shared on 06 Jun 25

Fair value Decreased 2.37%

julio has decreased revenue growth from 17.4% to 5.7%.

Shared on 23 May 25

Fair value Increased 1.24%

julio has increased revenue growth from 5.7% to 17.4%.

Shared on 03 Apr 25

julio made no meaningful changes to valuation assumptions.

Shared on 22 Jan 25

julio made no meaningful changes to valuation assumptions.

Shared on 11 Dec 24

Fair value Increased 16%

julio has decreased revenue growth from 7.0% to 5.7%.

Shared on 27 Oct 24

Fair value Decreased 9.15%

julio has decreased revenue growth from 8.0% to 7.0%.

Shared on 16 Oct 24

Fair value Increased 13%

julio has increased future PE multiple from 11.5x to 13.0x.

julio'sFair Value

US$64.56

68.9% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

-0.09%

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

11.71%

Calculation

US$1.79b

Earnings '35

12.00x

PE Ratio '35

US$21.43b

Market Cap '35

US$21.43b

Market Cap '35

140.19m

No. shares '35

US$152.84

Share Price '35

US$152.84 Share Price '35

Discounted to 2025 @ 9.00% p.a.

US$64.56

Fair Value '25