Filing Flows › Companies › Victoria's Secret › Analysis traps
Victoria's Secret (VSXY): analysis traps
Where its figures could mislead a reader, and what to check before taking them at face value · Data: Q2 FY27, to Aug 1, 2026, filed Sep 4, 2026; rules v1.1
Victoria's Secret (VSXY): 0 rules of 10 triggered on the filings to Aug 1, 2026. 1 to review; 2 with insufficient data; 2 not applicable. Each is a question to verify, with the normal explanation that would produce the same figures.
Check these first
A precise DCF value = the true value To review · confidence high
The DCF's point value is 51.12 a share (price 107.46); 69% of it is the terminal value, a number about years no one has seen. Moving operating margin by ±3 pts alone takes it from 28.56 to 73.67; across every method the research ran the range is -41 to 164. The value is a range; the decimals are not information.
Innocent reading: A stable, mature business with a narrow range of outcomes, where the point value is a fair summary.
Every rule
A01 FCF growth = the business improved Not triggered confidence high
Free cash flow rose $65M to $312M; working capital and lower capex explain 0% of it, so most of the gain is in operating cash flow itself.
The figures and how they are read
| Fiscal year before | FY25 |
| Fiscal year | FY26 |
| Operating cash flow, year before | $425M |
| Operating cash flow | $499M |
| Capex, year before | $178M |
| Capex | $187M |
| Free cash flow, year before | $247M |
| Free cash flow | $312M |
| Change in FCF | $65M |
| Change in capex | $9M |
| Working capital: change in its cash contribution | −$47M |
| Of which: capex cut | 0.00 |
| Of which: working capital released | 0.00 |
| Share of the increase that need not repeat | +0.0% |
| Operating cash flow before working capital: change | 121000000.00 |
FCF = operating cash flow − cash capex; ΔFCF = ΔOCF − ΔCapEx; the working-capital part is the change in the cash-bridge items (receivables, inventory, payables, accruals), with the sign of the cash flow statement
Source: FY26 (cash flow statement, fiscal year) · FY25 (cash flow statement, fiscal year before)
A07 Stock compensation added back = no economic cost Not triggered confidence high
Stock compensation is 0.8% of revenue: small enough that adding it back changes little.
The figures and how they are read
| Fiscal year | FY26 |
| Stock compensation | $55M |
| Revenue | $6.6B |
| SBC / revenue | +0.8% |
| Buybacks | 0 |
| Buybacks / SBC | 0.0 |
| Diluted shares, year before | 81.0M shares |
| Diluted shares | 83.0M shares |
| Diluted shares: change | +2.5% |
SBC / revenue from the cash flow statement's add-back; the diluted weighted share count year over year; buybacks from the financing section
Source: FY26 (stock compensation, buybacks and the diluted share count, fiscal year)
B02 Receivables growing = future cash is certain Not triggered confidence medium
Receivables grew 3% against revenue 10% in Q2 FY27; DSO 10 against a median of 10: collections are keeping pace with sales.
The figures and how they are read
| Quarter | Q2 FY27 |
| Revenue, year over year | +10.4% |
| Receivables, year over year | +3.0% |
| Quarter before | Q1 FY27 |
| Revenue y/y, quarter before | +15.3% |
| Receivables y/y, quarter before | +20.9% |
| Days sales outstanding | 10.1 |
| DSO, median of eight quarters | 10.5 |
| Receivables | $171M |
| Revenue | $1.6B |
receivables and revenue against the same quarter a year earlier; DSO = receivables / quarterly revenue × days, against the median of the eight quarters before
Source: Q2 FY27 (receivables and revenue) · Q2 FY26 (the same quarter a year earlier)
B08 Adjusted profit = economic profit Insufficient data
no reconciliation table read from the releases yet and fewer than three quarters with both an adjusted and a GAAP EPS
C02 Low net debt = no refinancing risk Not triggered confidence medium
$4M comes due within a year, 269.0× covered by cash and investments of $522M plus $554M of free cash flow.
The figures and how they are read
| Cash and investments | $522M |
| Debt | $975M |
| Net debt | $453M |
| Due within a year | $4M |
| Read from | the debt maturity table |
| Free cash flow, twelve months | $554M |
| Cash plus free cash flow | $1.1B |
| Coverage of what is due | 269.0 |
| Due in the second year | $4M |
| Balance sheet date | 2026-08-01 |
due within a year from the maturity table (else the current portion of debt), against cash and investments plus free cash flow over the last twelve months (zero if negative); no credit lines assumed
Source: FY26 (debt maturities, cash and investments)
D03 EPS growth = profit growth Insufficient data
no quarter with EPS, net income and diluted shares for both this year and last
E02 Low P/E at a cyclical peak = undervalued Not triggered confidence medium
Net income of $378M is not at a cyclical high against the last eight years (median $161M, best $646M): the P/E of 23.9× is on a normal year.
The figures and how they are read
| market value | $9.0B |
| net income ttm | $378M |
| pe ttm | 23.90 |
| net income median fy | $161M |
| pe mid cycle | 56.10 |
| net income peak fy | $646M |
| years | FY20 / -897.0; FY21 / -72.0; FY22 / 646.0; FY23 / 348.0; FY24 / 109.0; FY25 / 165.0; FY26 / 161.0 |
| down years in window | 3 |
P/E on the trailing twelve months' net income against the P/E on the median net income of the last eight fiscal years (a mid-cycle stand-in); 'at a peak' = this year's profit at or above 90% of the best year and at least 1.3× the median
Source: Q2 FY27 (net income, trailing twelve months)
E07 A precise DCF value = the true value To review confidence high
The DCF's point value is 51.12 a share (price 107.46); 69% of it is the terminal value, a number about years no one has seen. Moving operating margin by ±3 pts alone takes it from 28.56 to 73.67; across every method the research ran the range is -41 to 164. The value is a range; the decimals are not information.
The figures and how they are read
| dcf value | 51.12 |
| price | 107.46 |
| terminal value share | +68.9% |
| swing by input | Operating margin / ±3 pts / 28.56 / 73.67; Revenue growth (each year) / ±5 pts / 41.96 / 62.0; WACC / ±1 pt / 44.86 / 59.09; Tax rate / ±5 pts / 46.58 / 55.66 |
| range all methods | -40.55; 163.54 |
the DCF's point value against the share of it that is the terminal value and the value at each input moved by one step (growth ±5 pts, WACC ±1 pt, margin ±3 pts …); the range across every method the research ran
Source: 2026-11-08 (valuation research)
What would explain it innocently
- A stable, mature business with a narrow range of outcomes, where the point value is a fair summary
- The inputs that matter most are themselves well known (a regulated return, a long contract)
What to look for in the filing
- Which input you believe differs from the research's and why
- What the price implies for growth (the reverse DCF on the fair-value page)
What would show the trap does not apply
- The DCF's value is robust to the terminal growth and discount rate (the range's low end is still above the price)
- The company's cash flows over the next three years track the DCF's early years
Look again: next filing.
J06 A bank's low P/E and high profit = safe Not applicable
not a bank
J08 A REIT's low net income = the dividend is unsafe Not applicable
not a REIT
What the statuses mean
Triggered: the filings show the pattern; read the normal explanations and the missing evidence before concluding anything. To review: one quarter or a weak signal; a reader's judgement, not a pattern. Not triggered: the pattern is absent on these figures. Insufficient data: the filings read so far do not hold what the rule needs; this is not a clean bill. Not applicable: the rule is not meant for this kind of company (a bank's working capital, a loss-making quarter's EPS growth). Out of date: the latest filing is more than fifteen months old.
Severity is what the pattern could mean for cash, value or solvency; confidence is how reliable the inputs and the reading are. The two are kept apart.
Record a view
A reader's judgement, grounds, what would change it and the next review; kept in the browser (needs JavaScript).
Every rule and the companies it triggers on → Victoria's Secret: cash flow →
Each rule reads the company's own filings by a fixed formula and says what would explain the same figures innocently. A triggered rule is a question to verify, not a finding of manipulation, and not a view on the stock. Missing data is shown as missing, never as clear. Not investment advice.