investorscraft@gmail.com

Intrinsic ValueL Brands, Inc. (LTD.DE)

Previous Close67.16
Intrinsic Value
Upside potential
Previous Close
67.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

L Brands, Inc. operates as a specialty retailer in the women's intimate apparel, personal care, and home fragrance markets through its well-known brands, Victoria's Secret, PINK, Bath & Body Works, and La Senza. The company generates revenue primarily through direct-to-consumer sales via its extensive network of mall-based retail stores, e-commerce platforms, and international partnerships. With a strong presence in North America and selective expansion in key international markets like the UK and Greater China, L Brands leverages its vertically integrated supply chain and brand equity to maintain competitive pricing and product differentiation. The company's focus on category leadership in lingerie and personal care allows it to command premium pricing while benefiting from high customer loyalty. Its diversified portfolio mitigates sector-specific risks, though it remains exposed to shifting consumer preferences in fashion and retail.

Revenue Profitability And Efficiency

L Brands reported €7.56 billion in revenue for FY2023, with net income of €794 million, reflecting an efficient cost structure and strong brand margins. Operating cash flow of €1.14 billion underscores healthy liquidity generation, supported by disciplined capital expenditures of €328 million. The company's ability to convert sales into profits is evident in its diluted EPS of €3.41, though its beta of 1.66 suggests higher volatility relative to the market.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with its core brands driving consistent profitability. Capital efficiency is supported by a vertically integrated model, though the absence of reported total debt limits a full assessment of leverage. Free cash flow generation remains strong, enabling reinvestment in store refreshes and digital capabilities without compromising financial flexibility.

Balance Sheet And Financial Health

L Brands maintains a solid balance sheet with €1.23 billion in cash and equivalents, providing ample liquidity for operations and strategic initiatives. The lack of reported total debt suggests a conservative leverage profile, though further details on lease obligations would enhance transparency. The company's financial health appears stable, with no immediate solvency concerns.

Growth Trends And Dividend Policy

The company's growth is tied to its ability to innovate within its core categories and expand digitally. A dividend of €13.15 per share indicates a shareholder-friendly capital allocation policy, though the sustainability of such payouts depends on maintaining current profitability levels. International expansion and product diversification remain key long-term growth levers.

Valuation And Market Expectations

Market expectations appear balanced, with the company's beta reflecting sensitivity to consumer discretionary trends. The absence of a reported market cap limits precise valuation analysis, but the company's earnings multiple would likely reflect its niche positioning and brand strength. Investors likely price in moderate growth given the mature nature of its core markets.

Strategic Advantages And Outlook

L Brands' strategic advantages lie in its iconic brands, scalable operating model, and direct customer relationships. The outlook remains cautiously optimistic, with success hinging on effective omnichannel execution and adaptability to evolving consumer preferences. Risks include mall traffic dependence and fashion cyclicality, but the company's category focus provides resilience.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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