VSCO
Victoria's Secret & Co.
$78.98
+0.62
(+0.79%)
Mkt Cap
6.27B
Volume
1,018,158
52W Range
17.53-87.36
Sector
Consumer Cyclical
Beta
2.35
EPS (TTM)
2.45
P/E Ratio
32.24
Revenue (TTM)
6.76B
Rev Growth (5Y)
+3.9%
EPS Growth (5Y)
-4.9%
AlphaVal · Fair Value
What we estimate one share is worth
$37.94
Overvalued
strong signal
108.2% above fair value
Modeled from cash flows & growth.
AlphaQuality · Grade
How strong & durable the business is
C
Stable Earnings Power
53.4 / 100 composite
Steady, predictable earnings power — graded A–F vs. similar companies.
Company Description
Victoria's Secret & Co. operates as a specialty retailer of women’s intimate, and other apparel and beauty products worldwide. The company offers bras, panties, lingerie, casual sleepwear, apparel, lounge, sport, and swim products, as well as prestige fragrances and body care products; and accessories and beauty products under the Victoria’s Secret, PINK, and Adore Me brands. It provides its products through its retail stores; websites, such as VictoriasSecret.com, PINK.com, AdoreMe.com, and DailyLook.com; and other digital channels. The company also operates stores under the franchise, license, and wholesale arrangements. Victoria's Secret & Co. was incorporated in 2021 and is based in Reynoldsburg, Ohio.
Track Record
Showing latest 4 periods • Swipe for more
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 6.55B | 6.23B | 6.18B | 6.34B | 6.79B | 5.41B | 7.51B | 8.10B |
| Net Income | 160.86M | 165.00M | 109.00M | 348.00M | 646.00M | (72.00M) | (897.00M) | 251.00M |
| EPS | 1.93 | 2.09 | 1.40 | 4.24 | 7.60 | -0.79 | -9.70 | 2.74 |
| Free Cash Flow | 312.00M | 247.00M | 133.00M | 273.00M | 682.00M | 547.00M | 90.00M | 357.00M |
| FCF / Share | 3.74 | 3.13 | 1.71 | 3.33 | 8.02 | 5.97 | 0.97 | 3.86 |
| Operating CF | 499.00M | 425.00M | 389.00M | 437.00M | 851.00M | 674.00M | 315.00M | 698.00M |
| Total Assets | 5.01B | 4.53B | 4.60B | 4.71B | 4.34B | 4.23B | 5.27B | N/A |
| Total Debt | 2.85B | 2.70B | 2.70B | 2.79B | 2.64B | 2.07B | 2.65B | N/A |
| Cash & Equiv | 518.00M | 227.00M | 270.00M | 427.00M | 490.00M | 335.00M | 245.00M | N/A |
| Book Value | 856.00M | 640.00M | 417.00M | 383.00M | 257.00M | 891.00M | 1.31B | N/A |
| Return on Equity | 0.19 | 0.26 | 0.26 | 0.91 | 2.51 | -0.08 | -0.68 | N/A |
| 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 | 1.56B | 2.27B | 1.47B | 1.46B | 1.35B | 2.11B | 1.35B | 1.42B | 1.36B | 2.08B | 1.26B | 1.43B |
| Net Income | 47.69M | 183.63M | (37.00M) | 16.23M | (2.00M) | 193.41M | (56.00M) | 32.00M | (4.00M) | 181.00M | (71.00M) | (1.00M) |
| EPS | 0.56 | 2.14 | -0.46 | 0.21 | -0.03 | 2.33 | -0.71 | 0.41 | -0.05 | 2.29 | -0.92 | -0.01 |
| Free Cash Flow | (191.00M) | 649.00M | (232.00M) | 88.00M | (193.00M) | 646.00M | (299.00M) | 55.00M | (155.00M) | 557.00M | (261.00M) | 0 |
| FCF / Share | -2.25 | 7.56 | -2.86 | 1.11 | -2.44 | 8.18 | -3.78 | 0.71 | -1.99 | 7.06 | -3.39 | N/A |
| Operating CF | (137.00M) | 673.00M | (180.00M) | 156.00M | (150.00M) | 674.00M | (248.00M) | 115.00M | (116.00M) | 589.00M | (181.00M) | 89.00M |
| Total Assets | 4.77B | 5.01B | 5.13B | 4.75B | 4.58B | 4.53B | 4.92B | 4.63B | 4.38B | 4.60B | 4.69B | 4.53B |
| Total Debt | 2.85B | 2.85B | 3.19B | 2.87B | 2.82B | 2.70B | 3.10B | 2.81B | 2.65B | 2.70B | 3.10B | 2.85B |
| Cash & Equiv | 207.00M | 518.00M | 249.00M | 188.00M | 138.00M | 227.00M | 161.00M | 169.00M | 105.00M | 270.00M | 124.00M | 131.00M |
| Book Value | 790.00M | 856.00M | 653.00M | 680.00M | 645.00M | 640.00M | 429.00M | 472.00M | 423.00M | 417.00M | 220.00M | 279.00M |
| Return on Equity | 0.06 | 0.21 | -0.06 | 0.02 | -0.00 | 0.30 | -0.13 | 0.07 | -0.01 | 0.43 | -0.32 | -0.00 |
VSCO News
Victoria's Secret seen poised for future earnings growth, says Bank of America while maintaining ‘Buy' rating
Victoria’s Secret seen poised for future earnings growth, says Bank of America while maintaining ‘Buy’ rating
Victoria's Secret & Co. Shareholders Decisively Re-Elect All Nine Company Director Nominees
Opinion | Victoria's Secret's Sexy Rebranding
Victoria's Secret Crushed the Quarter, But These Wall Street Analysts Think the Excitement May Be Overdone
Victoria's Secret & Co: Downgrade To Hold As Risk/Reward No Longer As Attractive
Wall Street Sits Up As Victoria's Secret Delivers Soaring Quarter
Victoria's Secret Stock Rises 47% | Closing Bell
Victoria's Secret's stock is on track for its best day ever. It came down to better bras.
Victoria's Secret & Co.'s Transformation Offers More Upside Than This