Three independent discounted-cash-flow-style models value Victoria's Secret & Co every trading day. 0 of 3 currently price VSCO above its market price.
| Free Cash Flow model | $14.10 |
| Excess Profit model | $-9.60 |
| Residual Earnings model | $9.73 |
| Dividend Discount model | — |
| Piotroski F-Score | 8 / 9 |
| Return on invested capital | +11.7% |
| Net debt / EBITDA | 1.0× |
| Gross margin | +36.7% |
| Revenue CAGR | — |
| Cash conversion | 2.6× |
| Dividend yield | — |
| Buyback yield | -1.3% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open VSCO in StockKitty