investorscraft@gmail.com

Intrinsic Value of Bath & Body Works, Inc. (BBWI)

Previous Close$43.26
Intrinsic Value
Upside potential
Previous Close
$43.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-01-31 and quarterly data as of 2023-07-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %-4.1NaN
Revenue, $7560NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m6184NaN
Operating income, $m1376NaN
EBITDA, $m1597NaN
Interest expense (income), $mNaN
Earnings before tax, $m1051NaN
Tax expense, $m251NaN
Net income, $m800NaN

BALANCE SHEET

Cash and short-term investments, $m1232NaN
Total assets, $m5494NaN
Adjusted assets (=assets-cash), $m4262NaN
Average production assets, $m1894NaN
Working capital, $m887NaN
Total debt, $m5039NaN
Total liabilities, $m7699NaN
Total equity, $m-2205NaN
Debt-to-equity ratio-2.285NaN
Adjusted equity ratio-0.765NaN

CASH FLOW

Net income, $m800NaN
Depreciation, amort., depletion, $m221NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1144NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-328NaN
Free cash flow, $m1472NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m887
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount