US · VSCO
Victoria's Secret & Co.
- Sector
- Consumer Cyclical · Apparel - Retail
- Headquarters
- Reynoldsburg, OH 43068
- Website
- victoriassecretandco.com
Price · as of 2025-01-31
$52.36
Market cap 5.03B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $69.81 | +33.33% |
| Intrinsic Value(DCF) | $6.84 | -86.94% |
| Graham-Dodd Method(GD) | $13.90 | -73.45% |
| Graham Formula(GF) | $18.58 | -64.51% |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $5.80 | $14.66 | |||
| 2022 | $48.36 | $111.44 | $1,168.72 | $41.02 | $246.44 |
| 2023 | $32.33 | $90.46 | $0.00 | $21.44 | $8.53 |
| 2024 | $17.93 | $72.96 | $0.00 | $7.63 | $7.89 |
| 2025 | $17.09 | $69.81 | $0.00 | $13.90 | $18.58 |
AI valuation
Our deep-learning model estimates Victoria's Secret & Co.'s (VSCO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $69.81
- Current price
- $52.36
- AI upside
- +33.33%
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
$6.84
-86.94% upside
Graham-Dodd
$13.90
-73.45% upside
Graham Formula
$18.58
-64.51% 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 |
| VSCO | Victoria's Secret & Co. | $52.36 | 5.03B | +33% | -87% | -73% | -65% | 8.18 | 2.11 | 0.22 | 6.76 | 17.50 | -13.11 | 36.66% | 4.98% | 2.65% | 31.22% | 7.95% | 3.61% | 4.22 | 3.60 | 1.05 | 0.28 | 4.37 | 4676.00% | 78.00% | 8571.00% | 18.29% | 0.31 | 8.29% | 0.00% | 0.00% | 0.74% | 12.33 | 15.47 | 0.61 | 1.93 |
| AAP | Advance Auto Parts, Inc. | $53.17 | 3.2B | — | -60% | -71% | -96% | 46.92 | 1.45 | 0.37 | 17.41 | — | 2.66 | 43.73% | 1.87% | 0.51% | — | — | — | 3.40 | 1.16 | 1.75 | 0.84 | 10.04 | — | — | — | -9.34% | -0.01 | — | 1.88% | 88.20% | 1.88% | 46.83 | -25.30 | 0.88 | 1.66 |
| AEO | American Eagle Outfitters… | $24.57 | 4.16B | +7% | -83% | -63% | -36% | 6.01 | 1.12 | 0.37 | 4.65 | 6.30 | 1.32 | 35.31% | 8.44% | 6.18% | 18.80% | 12.59% | 8.92% | 0.82 | 374.97 | 1.53 | 0.70 | 1.73 | 9535.00% | 127.00% | -3742.00% | 12.84% | 0.54 | 9.55% | 4.87% | 29.30% | 15.21% | 6.82 | 12.06 | 0.58 | 3.40 |
| ANF | Abercrombie & Fitch Co. | $97.80 | 4.6B | — | +871% | -16% | +343% | 6.52 | 2.80 | 0.76 | 4.07 | — | 2.80 | 61.00% | 14.79% | 11.44% | — | — | — | 0.71 | 60.62 | 1.48 | 0.88 | 0.19 | — | — | — | 14.10% | 0.63 | — | 0.00% | 0.00% | 8.02% | 5.20 | 7.21 | 0.77 | 4.94 |
| ASO | Academy Sports and Outdoo… | $60.13 | 4.01B | — | — | — | -80% | — | — | — | — | — | — | 29.63% | 3.71% | 2.49% | 62849.74% | 8.59% | 3.17% | -332.37 | 1.77 | 1.72 | 0.22 | 7.32 | 39259.00% | 96.00% | 12175.00% | — | 0.35 | 9.84% | — | 0.00% | — | — | — | — | — |
| BKE | The Buckle, Inc. | $53.55 | 2.74B | -20% | -62% | — | -64% | 8.17 | 3.77 | 1.31 | 6.20 | — | 3.77 | 48.68% | 19.82% | 16.05% | 46.71% | 40.78% | 21.68% | 0.77 | — | 2.05 | 1.39 | 0.23 | -1159.00% | -344.00% | -811.00% | 12.50% | 1.13 | 44.51% | 12.40% | 101.30% | 12.40% | 6.77 | 8.18 | 1.34 | 4.79 |
| COLM | Columbia Sportswear Compa… | $61.94 | 3.34B | +65% | -61% | -53% | -53% | 18.57 | 1.92 | 0.97 | 11.75 | — | 2.01 | 50.53% | 6.31% | 5.22% | 10.16% | 10.33% | 6.00% | 0.51 | — | 2.59 | 1.57 | 1.48 | -1518.00% | 85.00% | -4974.00% | 6.59% | 0.37 | 13.55% | 1.99% | 37.00% | 8.10% | 15.72 | 15.53 | 0.99 | 3.52 |
| GEF | Greif, Inc. | $72.67 | 3.44B | -17% | -64% | +13% | +75% | 186.82 | 1.06 | 0.72 | 9.97 | 83.67 | 8.15 | 22.16% | 6.85% | 19.58% | 0.66% | 2.56% | 0.27% | 0.54 | 5.24 | 1.47 | 0.81 | 2.98 | 22328.00% | -100.00% | -15027.00% | -2.77% | 0.05 | -1.86% | 3.29% | 613.70% | 54.14% | 14.93 | -51.52 | 1.02 | 2.48 |
| VC | Visteon Corporation | $95.67 | 2.61B | -1% | -42% | -14% | -56% | 12.19 | 1.66 | 0.69 | 5.24 | — | 1.93 | 14.12% | 8.76% | 5.33% | 15.23% | 17.56% | 6.82% | 0.34 | 82.50 | 1.80 | 1.40 | -0.51 | -2587.00% | -253.00% | -448.00% | 10.67% | 0.41 | 23.39% | 0.58% | 7.00% | 4.08% | 7.17 | 8.54 | 0.63 | 3.79 |
| YETI | YETI Holdings, Inc. | $43.71 | 3.55B | — | +58% | -60% | -52% | 21.13 | 5.38 | 1.87 | 13.37 | — | 9.76 | 57.41% | 11.45% | 8.85% | — | — | — | 0.57 | 482.96 | 1.98 | 0.99 | 0.65 | — | — | — | 6.07% | 0.76 | — | 0.00% | 0.00% | 8.52% | 17.18 | 17.33 | 1.97 | 6.87 |
| ZGN | Ermenegildo Zegna N.V. | $11.27 | 2.86B | +207% | -73% | -76% | -67% | 18.24 | 1.81 | 0.85 | 5.90 | — | 5.49 | 66.60% | 8.57% | 3.96% | 10.35% | 7.48% | 3.24% | 1.13 | 4.21 | 1.41 | 0.68 | 2.01 | -3750.00% | 221.00% | -2223.00% | 9.27% | 0.33 | 9.89% | 1.83% | 33.30% | 1.83% | 14.36 | 15.60 | 1.23 | 1.90 |
About Victoria's Secret & Co.
Victoria's Secret & Co. operates as a specialty retailer of women's intimate, personal care, and beauty products worldwide. The company offers bras, panties, lingerie, sleepwear, loungewear, and athletic attire and swimwear, as well as fragrances and body care products, and accessories under the Victoria's Secret and PINK brands. As of March 2, 2022, it operated approximately 1,400 retail stores. The company was incorporated in 2021 and is headquartered in Reynoldsburg, Ohio.
- CEO
- Hillary Super
- Employees
- 13K
- Beta
- 2.29
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.84 ÷ $52.36) − 1 = -86.94% (DCF, example).