VSCO
Victoria's Secret & Co.
$91.51
+2.30
(+2.58%)
Mkt Cap
7.27B
Volume
11,921
52W Range
17.53-91.95
Sector
Consumer Cyclical
Beta
2.14
EPS (TTM)
2.24 USD
P/E Ratio
40.85
Revenue (TTM)
6.91B USD
Rev Growth (5Y)
+3.9%
EPS Growth (5Y)
-4.9%
AlphaVal · Fair Value
What we estimate one share is worth
$28.95
Overvalued
strong signal
216.1% above fair value
Modeled from cash flows & growth.
AlphaQuality · Grade
How strong & durable the business is
C+
Stable Earnings Power
58.1 / 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 | 0.98 | 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 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.61B | 1.56B | 2.27B | 1.47B | 1.46B | 1.35B | 2.11B | 1.35B | 1.42B | 1.36B | 2.08B | 1.26B |
| Net Income | 183.00M | 47.69M | 183.63M | (37.00M) | 16.23M | (2.00M) | 193.41M | (56.00M) | 32.00M | (4.00M) | 181.00M | (71.00M) |
| EPS | 0.00 | 0.56 | 2.14 | -0.46 | 0.21 | -0.03 | 2.33 | -0.71 | 0.41 | -0.05 | 2.29 | -0.92 |
| Free Cash Flow | N/A | (191.00M) | 649.00M | (232.00M) | 88.00M | (193.00M) | 646.00M | (299.00M) | 55.00M | (155.00M) | 557.00M | (261.00M) |
| FCF / Share | N/A | -2.25 | 7.56 | -2.86 | 1.11 | -2.44 | 8.18 | -3.78 | 0.71 | -1.99 | 7.06 | -3.39 |
| Operating CF | N/A | (137.00M) | 673.00M | (180.00M) | 156.00M | (150.00M) | 674.00M | (248.00M) | 115.00M | (116.00M) | 589.00M | (181.00M) |
| Total Assets | 5.16B | 4.77B | 5.01B | 5.13B | 4.75B | 4.58B | 4.53B | 4.92B | 4.63B | 4.38B | 4.60B | 4.69B |
| Total Debt | 2.90B | 2.85B | 2.85B | 3.19B | 2.87B | 2.82B | 2.70B | 3.10B | 2.81B | 2.65B | 2.70B | 3.10B |
| Cash & Equiv | 522.00M | 207.00M | 518.00M | 249.00M | 188.00M | 138.00M | 227.00M | 161.00M | 169.00M | 105.00M | 270.00M | 124.00M |
| Book Value | 990.00M | 790.00M | 856.00M | 653.00M | 680.00M | 645.00M | 640.00M | 429.00M | 472.00M | 423.00M | 417.00M | 220.00M |
| Return on Equity | 0.18 | 0.06 | 0.21 | -0.06 | 0.02 | -0.00 | 0.30 | -0.13 | 0.07 | -0.01 | 0.43 | -0.32 |
VSCO News
Model claims Victoria's Secret bought rights to just a sliver of her face — then used almost all of it
Victoria's Secret's Comeback Is Real—The Stock's Problem Is Different
Victoria's Secret quietly closed 38 stores. What shoppers should know
Victoria's Secret & Co.'s Plunge Offers An Entry Point
Victoria's Secret CEO: Entering back half of the year with tons of momentum despite revenue miss
Victoria's Secret stock drops on soft Q3 profit forecast
Victoria's Secret & Co. Q2 Earnings Call Highlights
Victoria's Secret sees strong ‘bras and Pink' sales, but not enough to satisfy investors
Victoria's Secret Stock Sinks on Earnings as Business Turnaround Narrative Takes a Hit
Victoria's Secret Boosts Fiscal-Year Guidance Again as Turnaround Pays Off