Victoria's Secret & Co. (VSCO) DCF Valuation

Victoria's Secret & Co. (VSCO) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Victoria's Secret & Co. (VSCO) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain insights into Victoria's Secret & Co. (VSCO) valuation analysis using our state-of-the-art DCF Calculator! This Excel template comes preloaded with accurate (VSCO) data, enabling you to adjust forecasts and assumptions to determine Victoria's Secret & Co.'s intrinsic value with great precision.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 7,509.0 5,413.0 6,784.6 6,344.3 6,182.0 6,002.4 5,828.0 5,658.7 5,494.2 5,334.6
Revenue Growth, % 0 -27.91 25.34 -6.49 -2.56 -2.91 -2.91 -2.91 -2.91 -2.91
EBITDA -480.0 226.0 1,173.0 846.9 530.0 444.1 431.2 418.7 406.5 394.7
EBITDA, % -6.39 4.18 17.29 13.35 8.57 7.4 7.4 7.4 7.4 7.4
Depreciation 411.0 326.0 303.0 274.0 284.0 298.6 289.9 281.5 273.3 265.4
Depreciation, % 5.47 6.02 4.47 4.32 4.59 4.97 4.97 4.97 4.97 4.97
EBIT -891.0 -100.0 870.0 572.9 246.0 145.5 141.3 137.2 133.2 129.3
EBIT, % -11.87 -1.85 12.82 9.03 3.98 2.42 2.42 2.42 2.42 2.42
Total Cash 245.0 335.0 490.0 427.0 270.0 333.4 323.7 314.3 305.2 296.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 157.0 121.0 162.0 141.0 152.0
Account Receivables, % 2.09 2.24 2.39 2.22 2.46
Inventories 855.0 701.0 949.0 1,052.0 985.0 850.4 825.7 801.7 778.4 755.8
Inventories, % 11.39 12.95 13.99 16.58 15.93 14.17 14.17 14.17 14.17 14.17
Accounts Payable 384.0 338.0 538.0 481.0 513.0 422.2 409.9 398.0 386.4 375.2
Accounts Payable, % 5.11 6.24 7.93 7.58 8.3 7.03 7.03 7.03 7.03 7.03
Capital Expenditure -225.0 -127.0 -169.0 -164.0 -256.0 -174.8 -169.7 -164.8 -160.0 -155.3
Capital Expenditure, % -3 -2.35 -2.49 -2.58 -4.14 -2.91 -2.91 -2.91 -2.91 -2.91
Tax Rate, % 25.85 25.85 25.85 25.85 25.85 25.85 25.85 25.85 25.85 25.85
EBITAT -889.0 -67.9 666.6 478.3 182.4 117.0 113.6 110.3 107.1 103.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,331.0 275.1 711.6 449.3 298.4 299.8 250.2 242.9 235.9 229.0
WACC, % 10.18 9.54 9.72 9.85 9.67 9.79 9.79 9.79 9.79 9.79
PV UFCF
SUM PV UFCF 970.1
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 230
Terminal Value 2,477
Present Terminal Value 1,553
Enterprise Value 2,523
Net Debt 2,433
Equity Value 90
Diluted Shares Outstanding, MM 79
Equity Value Per Share 1.13

What You Will Get

  • Real Victoria's Secret Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for VSCO.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to VSCO.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Victoria's Secret’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for VSCO.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Victoria's Secret.

Key Features

  • Comprehensive Historical Data: Victoria's Secret & Co. (VSCO) offers detailed historical financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Insights: Observe the intrinsic value of Victoria's Secret & Co. (VSCO) update instantly.
  • Intuitive Visualizations: Engaging dashboard charts present valuation outcomes and essential metrics.
  • Engineered for Precision: A robust tool designed for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template containing Victoria's Secret & Co. (VSCO) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Victoria's Secret & Co.'s intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create reports.

Why Choose This Calculator?

  • User-Friendly Interface: Tailored for both novices and seasoned users.
  • Customizable Inputs: Adjust parameters to suit your specific analysis needs.
  • Real-Time Adjustments: Watch live updates to Victoria's Secret & Co.’s (VSCO) valuation as you change inputs.
  • Pre-Loaded Data: Comes with Victoria's Secret & Co.’s (VSCO) actual financial metrics for immediate use.
  • Preferred by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about buying or selling Victoria's Secret & Co. (VSCO) stock.
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Victoria's Secret & Co. (VSCO).
  • Consultants: Provide clients with accurate and timely valuation insights related to Victoria's Secret & Co. (VSCO).
  • Business Owners: Learn how major retail brands like Victoria's Secret & Co. (VSCO) are valued to inform your own business strategies.
  • Finance Students: Explore valuation techniques using real-world data and case studies centered around Victoria's Secret & Co. (VSCO).

What the Template Contains

  • Preloaded VSCO Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.