Bath & Body Works, Inc.

BBWI US Consumer Discretionary Other Specialty Retail
S&P 400
$18.57
+6.42%
Delayed · cached 15 min

Fair value analysis

BBWI
Bath & Body Works, Inc.
Consumer DiscretionaryOther Specialty Retail
$18.57
Close used for this calculation
$58.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability19/25
Returns13/25
Balance Sheet21/25
Efficiency17/25
Growth25/25
Strong
Quality radar
70Prof.19/25Ret.13/25Eff.17/25B.Sht21/25Growth25/25

Consensus fair value

$58.64
Below FV
▲ +215.8% against the close used
Model range $43.22 – $104.95
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$43.22Fair value$58.64Bull$104.95
FairClose
52-week traded range
52W low $14.8552W high $27.87

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Bath & Body Works, Inc. closed at $18.57, 68.3% below the consensus fair value of $58.64 drawn from 7 valuation models.

Financial DNA score 70/100 — Strong. P/E of 6.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$82.28
+343.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
$62.20
+234.9%
EPS × 20x (sector P/E)
EPS=3.11, Sector P/E=20x
Peter Lynch (PEG)
$66.03
+255.5%
EPS × Growth% (PEG = 1 is fair)
EPS=3.11, g=21.2%
EV/EBITDA
$104.95
+465.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.38B
Dividend Discount (DDM)
$43.22
+132.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.8, r=10%, g=8%
Reverse DCF
$18.57
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.8% | Historical: 21.2%
Margin of Safety
$54.18
+191.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=72.24, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.