Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
United States
/
Retail
/
Bath & Body Works
BBWI
Bath & Body Works
Emerging Markets and Debt Reduction Will Propel Bath & Body Works Forward
ZW
Zwfis
Invested
Community Contributor
Published
10 Jul 25
Updated
15 Jul 25
20
Set Fair Value
8
votes
1
Share
Zwfis
's Fair Value
US$40.73
22.6% undervalued
intrinsic discount
15 Jul
US$31.54
1Y
-2.3%
7D
6.5%
Loading
1Y
-2.3%
7D
6.5%
Author's Valuation
US$40.7
22.6% undervalued
intrinsic discount
Zwfis's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Zwfis
's
Fair Value
US$40.7
22.6% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-332m
13b
2014
2017
2020
2023
2025
2026
2028
Revenue US$8.8b
Earnings US$977.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
2.80%
Specialty Stores revenue growth rate
0.28%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
10.17%
Calculation
US$977.94m
Earnings '28
x
10.00x
PE Ratio '28
=
US$9.78b
Market Cap '28
US$9.78b
Market Cap '28
/
190.62m
No. shares '28
=
US$51.30
Share Price '28
US$51.30
Share Price '28
Discounted to 2025 @ 8.00% p.a.
=
US$40.73
Fair Value '25
