US · BBWI
Bath & Body Works, Inc.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Columbus, OH 43230
- Website
- bbwinc.com
Price · as of 2025-01-31
$19.21
Market cap 4.69B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $51.28 | +166.94% |
| Intrinsic Value(DCF) | $10.53 | -45.18% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $23.94 | +24.62% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $15.60 | $34.34 | $4.23 | $0.00 | $47.73 |
| 2012 | $22.27 | $45.86 | $1.38 | $0.00 | $44.92 |
| 2013 | $25.81 | $39.68 | $1.88 | $0.00 | $23.08 |
| 2014 | $28.79 | $53.21 | $1.36 | $0.00 | $33.55 |
| 2015 | $52.64 | $72.80 | $7.26 | $0.00 | $50.86 |
| 2016 | $47.01 | $71.54 | $17.46 | $0.00 | $60.75 |
| 2017 | $28.60 | $61.11 | $5.99 | $0.00 | $46.09 |
| 2018 | $23.07 | $48.28 | $1.20 | $0.00 | $29.15 |
| 2019 | $17.62 | $40.03 | $0.00 | $0.00 | $29.68 |
| 2020 | $10.81 | $30.20 | $0.00 | $0.00 | $64.31 |
| 2021 | $48.36 | $79.98 | $0.00 | $6.06 | $79.86 |
| 2022 | $41.75 | $83.49 | $2.02 | $10.11 | $147.41 |
| 2023 | $32.84 | $59.47 | $5.61 | $0.00 | $14.84 |
| 2024 | $42.71 | $59.21 | $1.38 | $0.00 | $24.90 |
| 2025 | $25.71 | $51.28 | $0.44 | $0.00 | $23.94 |
AI valuation
Our deep-learning model estimates Bath & Body Works, Inc.'s (BBWI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $51.28
- Current price
- $19.21
- AI upside
- +166.94%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$10.53
-45.18% upside
Graham-Dodd
—
— upside
Graham Formula
$23.94
+24.62% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BBWI | Bath & Body Works, Inc. | $19.21 | 4.69B | +167% | -45% | — | +25% | 7.09 | -4.08 | 0.77 | 6.13 | — | -2.60 | 44.26% | 17.33% | 10.92% | -52.99% | 34.11% | 15.44% | -3.58 | 4.06 | 1.48 | 0.71 | 2.64 | -574.00% | -164.00% | 61.00% | 11.67% | 0.72 | 22.91% | 3.13% | 22.20% | 13.82% | 7.85 | 15.06 | 1.36 | 2.59 |
| BBBY | Bed Bath & Beyond Inc. | $5.33 | 367.82M | +442% | -61% | — | +322% | -3.68 | 1.43 | 0.30 | -2.34 | — | 1.87 | 24.65% | -5.86% | -8.10% | -44.50% | -121.71% | -20.45% | 0.10 | — | 1.25 | 1.02 | 2.27 | -7464.00% | -2512.00% | -6707.00% | -20.58% | -0.30 | -127.47% | 0.00% | 0.00% | 10.57% | -2.59 | -2.47 | 0.15 | 0.24 |
| ETSY | Etsy, Inc. | $54.88 | 5.42B | +59% | -61% | — | -68% | 32.52 | -4.83 | 1.84 | 13.28 | — | -3.70 | 71.64% | 9.23% | 5.65% | -17.55% | -25.38% | 6.21% | -0.68 | 28.15 | 1.44 | 1.34 | -1.96 | -4085.00% | 268.00% | -816.00% | 12.79% | 0.51 | -97.83% | 0.00% | 0.00% | 56.73% | 16.62 | 6.52 | 1.53 | 1.20 |
| GNTX | Gentex Corporation | $23.40 | 5.12B | +45% | +16% | -52% | +30% | 13.30 | 2.06 | 2.02 | 8.77 | — | 2.63 | 34.20% | 19.16% | 15.19% | 15.52% | 17.81% | 13.52% | 0.00 | — | 2.91 | 1.34 | -0.26 | -114.00% | 955.00% | 2956.00% | 8.96% | 1.51 | 20.14% | 2.09% | 27.80% | 8.26% | 10.22 | 10.84 | 1.96 | 8.73 |
| GPI | Group 1 Automotive, Inc. | $325.74 | 4.11B | +6% | -61% | -57% | +59% | 12.71 | 1.48 | 0.18 | 11.66 | — | -11.82 | 15.51% | 4.23% | 1.42% | 11.29% | 8.18% | 3.22% | 2.10 | 3.36 | 1.08 | 0.20 | 6.82 | -3128.00% | 1323.00% | 2441.00% | 10.27% | 0.20 | 5.05% | 0.62% | 7.90% | 14.05% | 10.44 | 23.49 | 0.44 | 3.44 |
| LCID | Lucid Group, Inc. | $10.00 | 3.24B | +232% | +661% | — | — | -11.59 | 43.58 | 23.09 | -14.69 | — | 43.58 | -92.81% | -258.66% | -199.30% | -117.56% | -241.40% | -29.92% | 1.20 | -36.82 | 1.25 | 0.45 | 0.06 | -552.00% | 6758.00% | 3184.00% | -12.24% | -1.12 | -264.11% | 0.00% | 0.00% | 3.22% | -8.89 | -8.13 | 22.99 | -1.28 |
| M | Macy's, Inc. | $19.78 | 5.26B | +260% | -78% | -32% | -51% | 5.31 | 0.68 | 0.13 | 4.26 | 0.44 | 0.94 | 40.28% | 3.95% | 2.53% | 13.56% | 7.73% | 3.57% | 1.25 | 7.90 | 1.43 | 0.36 | 2.50 | 119375.00% | -360.00% | 14359.00% | 24.59% | 0.28 | 8.47% | 6.21% | 33.00% | 24.04% | 8.24 | 9.86 | 0.33 | 2.44 |
| MTH | Meritage Homes Corporatio… | $75.42 | 5.31B | +40% | -60% | +5% | -99% | 11.36 | 0.99 | 0.88 | 11.13 | — | 1.00 | 19.69% | 9.18% | 7.73% | 8.76% | 6.83% | 6.12% | 0.36 | — | 12.12 | 1.81 | 1.98 | -4030.00% | -840.00% | -13613.00% | 1.80% | 0.20 | 1.52% | 2.35% | 26.70% | 8.08% | 11.65 | 67.65 | 1.07 | 4.25 |
| REYN | Reynolds Consumer Product… | $24.81 | 5.22B | +22% | -61% | — | -49% | 16.98 | 2.27 | 1.37 | 10.96 | — | -8.74 | 24.56% | 13.22% | 8.09% | 13.70% | 9.83% | 6.14% | 0.78 | 5.72 | 1.93 | 0.89 | 2.64 | -1437.00% | 70.00% | -1436.00% | 6.18% | 0.83 | 8.24% | 3.76% | 63.80% | 4.52% | 13.68 | 21.30 | 1.81 | 2.58 |
| TMHC | Taylor Morrison Home Corp… | $65.89 | 6.35B | +50% | -58% | +46% | -9% | 8.18 | 1.01 | 0.79 | 6.92 | — | 1.13 | 23.03% | 13.98% | 9.63% | 12.85% | 11.20% | 8.18% | 0.37 | 24.15 | 6.24 | 0.96 | 1.32 | -605.00% | -57.00% | 36468.00% | 12.62% | 0.74 | 10.49% | 0.00% | 0.00% | 9.09% | 6.97 | 9.80 | 0.97 | 3.03 |
| URBN | Urban Outfitters, Inc. | $66.20 | 5.94B | +57% | -27% | -14% | +45% | 12.74 | 2.10 | 0.96 | 8.90 | 67.86 | 2.10 | 35.97% | 9.82% | 7.54% | 17.59% | 14.97% | 9.76% | 0.44 | — | 1.51 | 0.71 | 1.18 | 1878.00% | 1107.00% | 3899.00% | 7.51% | 0.51 | 14.12% | 0.00% | 0.00% | 5.84% | 10.66 | 14.50 | 1.05 | 4.18 |
About Bath & Body Works, Inc.
Bath & Body Works, Inc. operates a specialty retailer of home fragrance, body care, and soaps and sanitizer products. The company sells its products under the Bath & Body Works, White Barn, and other brand names through specialty retail stores and websites located in the United States and Canada, as well as through international stores operated by partners under franchise, license, and wholesale arrangements. As of January 29, 2022, it operated 1,755 company-operated retail stores and 338 international partner-operated stores. The company was formerly known as L Brands, Inc. and changed its name to Bath & Body Works, Inc. in August 2021. Bath & Body Works, Inc. was founded in 1963 and is headquartered in Columbus, Ohio.
- CEO
- Daniel Heaf
- Employees
- 8.98K
- Beta
- 1.46
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($10.53 ÷ $19.21) − 1 = -45.18% (DCF, example).