Bath & Body Works

BBWI VALUATION

JU

Invested

Community Contributor

Published

14 Dec 23

Updated

16 Jun 25

Views

394

n/a

n/a

julio's Fair Value

n/a

1Y

-45.7%

7D

-13.4%

Loading

1Y

-45.7%

7D

-13.4%

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

Author's Valuation

US$64.5674.0% undervalued

julio's Fair Value

Shared on 16 Jun 25

julio made no meaningful changes to valuation assumptions.

1 view

Shared on 06 Jun 25

Fair value Decreased 2.37%

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

1 view

Shared on 23 May 25

Fair value Increased 1.24%

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

1 view

Shared on 03 Apr 25

julio made no meaningful changes to valuation assumptions.

3 views

Shared on 22 Jan 25

julio made no meaningful changes to valuation assumptions.

1 view

Shared on 11 Dec 24

Fair value Increased 16%

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

3 views

Shared on 27 Oct 24

Fair value Decreased 9.15%

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

2 views

Shared on 16 Oct 24

Fair value Increased 13%

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

2 views

Valuator

Company Info

Notes

julio'sFair Value

US$64.56

74.0% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

%

Decrease

Increase

Forecast revenue growth rate

1.17%

Historical revenue growth rate

0.47%

Specialty Stores revenue growth rate

0.27%

Risk Level (Discount Rate)

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

%

0

Decrease

Increase

Current discount rate

11.61%

Calculation

US$1.79b

Earnings '35

x

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