FMP

FMP

Enter

BBWI - Bath & Body Works, I...

photo-url-https://images.financialmodelingprep.com/symbol/BBWI.png

Bath & Body Works, Inc.

BBWI

NYSE

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.

26.64 USD

-0.98 (-3.68%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

6.43B

7.88B

7.56B

7.43B

7.31B

7.58B

7.87B

8.16B

8.47B

8.79B

Revenue %

-

22.51

-4.09

-1.73

-1.64

3.76

3.76

3.76

3.76

Operating Cash Flow

2.04B

1.49B

1.14B

954M

886M

1.38B

1.43B

1.48B

1.54B

1.59B

Operating Cash Flow %

31.69

18.93

15.13

12.84

12.13

18.14

18.14

18.14

18.14

Cap Ex

-228M

-270M

-328M

-298M

-226M

-279.19M

-289.7M

-300.59M

-311.9M

-323.63M

Cap Ex %

-3.54

-3.43

-4.34

-4.01

-3.09

-3.68

-3.68

-3.68

-3.68

Free Cash Flow

1.81B

1.22B

816M

656M

660M

1.1B

1.14B

1.18B

1.22B

1.27B

Weighted Average Cost Of Capital

Price

26.64

Beta

Diluted Shares Outstanding

219M

Costof Debt

6.29

Tax Rate

After Tax Cost Of Debt

4.88

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

4.96B

Total Equity

5.83B

Total Capital

10.79B

Debt Weighting

45.95

Equity Weighting

54.05

Wacc

8.87

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

6.43B

7.88B

7.56B

7.43B

7.31B

7.58B

7.87B

8.16B

8.47B

8.79B

Operating Cash Flow

2.04B

1.49B

1.14B

954M

886M

1.38B

1.43B

1.48B

1.54B

1.59B

Cap Ex

-228M

-270M

-328M

-298M

-226M

-279.19M

-289.7M

-300.59M

-311.9M

-323.63M

Free Cash Flow

1.81B

1.22B

816M

656M

660M

1.1B

1.14B

1.18B

1.22B

1.27B

Wacc

8.87

8.87

8.87

8.87

8.87

Pv Lfcf

1.01B

959.83M

914.77M

871.84M

830.91M

Sum Pv Lfcf

4.58B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

8.87

Free Cash Flow T1

1.28B

Terminal Value

16.31B

Present Terminal Value

10.66B

Intrinsic Value

Enterprise Value

15.25B

Net Debt

4.29B

Equity Value

10.96B

Diluted Shares Outstanding

219M

Equity Value Per Share

50.05

Projected DCF

50.05 0.468%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep