BBWI
Bath & Body Works, Inc.
$21.82
+0.01
(+0.05%)
Mkt Cap
4.40B
Volume
5,124,304
52W Range
14.28-33.96
Sector
Consumer Cyclical
Beta
1.39
EPS (TTM)
3.47
P/E Ratio
6.29
Revenue (TTM)
7.25B
Rev Growth (5Y)
+2.5%
EPS Growth (5Y)
+0.2%
AlphaVal · Fair Value
What we estimate one share is worth
$43.12
Undervalued
strong signal
49.4% below fair value
Modeled from cash flows & growth.
AlphaQuality · Grade
How strong & durable the business is
C
Stable Earnings Power
54.0 / 100 composite
Steady, predictable earnings power — graded A–F vs. similar companies.
Company Description
Bath & Body Works, Inc. operates as a specialty retailer of personal care and home fragrance products. The company offers body and home fragrances, including 3-wick candles, home fragrance diffusers, fine fragrance mists, eau de parfum, body wash, hand soaps, body lotions, and body creams, as well as sanitizer and other products. It sells its products under the Bath & Body Works and other brand names through retail stores and e-commerce sites in the United States and Canada, as well as through international stores operated by partners under the franchise, license, and wholesale arrangements. 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.
Track Record
Showing latest 4 periods • Swipe for more
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.29B | 7.31B | 7.43B | 7.56B | 7.88B | 6.43B | 5.41B | 13.24B | 12.63B | 12.57B | 12.15B | 11.45B |
| Net Income | 649.00M | 798.00M | 878.00M | 800.00M | 1.33B | 844.00M | (366.00M) | 644.00M | 983.00M | 1.16B | 1.25B | 1.04B |
| EPS | 3.07 | 3.62 | 3.89 | 3.45 | 4.96 | 3.04 | -1.33 | 2.33 | 3.46 | 4.05 | 4.32 | 3.57 |
| Free Cash Flow | 865.00M | 660.00M | 656.00M | 816.00M | 1.22B | 1.81B | 778.00M | 748.00M | 699.00M | 900.00M | 1.14B | 1.07B |
| FCF / Share | 4.09 | 3.00 | 2.90 | 3.52 | 4.54 | 6.51 | 2.82 | 2.71 | 2.44 | 3.15 | 3.94 | 3.67 |
| Operating CF | 1.10B | 886.00M | 954.00M | 1.14B | 1.49B | 2.04B | 1.24B | 1.38B | 1.41B | 1.89B | 1.87B | 1.79B |
| Total Assets | 5.07B | 4.87B | 5.46B | 5.49B | 6.03B | 11.57B | 10.12B | 8.09B | 8.15B | 8.17B | 8.49B | 7.54B |
| Total Debt | 4.95B | 4.96B | 5.57B | 6.05B | 6.01B | 7.48B | 9.08B | 5.81B | 5.79B | 5.74B | 5.72B | 4.76B |
| Cash & Equiv | 953.00M | 674.00M | 1.08B | 1.23B | 1.98B | 3.57B | 1.50B | 1.41B | 1.51B | 1.93B | 2.55B | 1.68B |
| Book Value | (1.28B) | (1.39B) | (1.63B) | (2.21B) | (1.52B) | (662.00M) | (1.50B) | (869.00M) | (753.00M) | (729.00M) | (259.00M) | 18.00M |
| Return on Equity | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 57.89 |
| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.38B | 2.72B | 1.59B | 1.55B | 1.42B | 2.79B | 1.61B | 1.53B | 1.38B | 2.91B | 1.56B | 1.56B |
| Net Income | 183.00M | 403.00M | 77.00M | 64.00M | 105.00M | 453.00M | 106.00M | 152.00M | 87.00M | 579.00M | 119.00M | 99.00M |
| EPS | 0.91 | 1.90 | 0.36 | 0.30 | 0.49 | 2.10 | 0.49 | 0.68 | 0.39 | 2.57 | 0.52 | 0.43 |
| Free Cash Flow | 195.00M | 814.00M | (1.00M) | (99.00M) | 151.00M | 895.00M | (164.00M) | (101.00M) | 30.00M | 878.00M | (121.00M) | (52.00M) |
| FCF / Share | 0.97 | 3.85 | -0.00 | -0.47 | 0.71 | 4.14 | -0.75 | -0.45 | 0.13 | 3.90 | -0.53 | -0.23 |
| Operating CF | 244.00M | 877.00M | 80.00M | (43.00M) | 188.00M | 955.00M | (99.00M) | (46.00M) | 76.00M | 926.00M | (49.00M) | 33.00M |
| Total Assets | 4.96B | 5.07B | 4.99B | 4.81B | 4.88B | 4.87B | 4.98B | 4.95B | 5.22B | 5.46B | 5.24B | 5.20B |
| Total Debt | 4.71B | 4.95B | 4.98B | 4.99B | 4.98B | 4.96B | 5.35B | 5.36B | 5.46B | 5.57B | 5.71B | 5.89B |
| Cash & Equiv | 820.00M | 953.00M | 236.00M | 364.00M | 636.00M | 674.00M | 191.00M | 514.00M | 855.00M | 1.08B | 412.00M | 790.00M |
| Book Value | (1.13B) | (1.28B) | (1.59B) | (1.55B) | (1.45B) | (1.39B) | (1.75B) | (1.72B) | (1.68B) | (1.63B) | (2.12B) | (2.15B) |
| Return on Equity | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
BBWI News
Bath & Body Works' Ulta Beauty launch may expand reach, but channel shift risks remain: Jefferies
Bath & Body Works’ Ulta Beauty launch may expand reach, but channel shift risks remain: Jefferies
Bath & Body Works Turns to Ulta to Boost Product Discovery
Bath & Body Works Expands Reach with Nationwide Launch at Ulta Beauty
Bath & Body Works partners with Ulta Beauty as it looks to boost sales
BBWI's International Business Emerges as Key Growth Driver
Bath & Body Works' Strategy to Win More Younger Consumers
Bath & Body Works Is Too Cheap: Consider Jumping In
Kuehn Law Encourages Investors of Bath and Body Works, Inc. to Contact Law Firm
Kuehn Law Encourages Investors of Bath and Body Works, Inc. to Contact Law Firm