Case 38 · Retail · From The Strat, episode 38
NYSE: VSXY (VSCO until June 2026)
Victoria's Secret
The largest intimates retailer in America, which for two decades defined desirability through a televised fashion show and a roster of Angels, lost the argument about what desirability meant, and is now trying to sell a broader version of the same fantasy from a weaker position.
- Founded
- 1977 (bought by Les Wexner, 1982)
- Founders
- Roy Raymond, Les Wexner
- Headquarters
- Reynoldsburg, Ohio
- Moat
- Eroding · Brand
“Victoria's Secret did not sell underwear. It sold a definition of sexy, and the customer eventually declined to be defined.”
Listen first — The Strat 38 · 8 min
Build the most valuable fantasy in retail, then watch the customer stop wanting it.
Notes on the episodeNet sales
$6.55B
FY2025, up 5%
Adjusted operating margin
6.1%
4.1% as reported
Purchase price, 1982
$1M
Six stores and a catalogue, from a founder who needed the money
Fashion show audience, 2018
3.3M
Down from over 12M at the 2001 peak — the demand engine had stalled before it was switched off
§01 — The business model
Victoria's Secret & Co. sells bras, underwear, sleepwear, swim and beauty through about 1,400 stores and its own websites, under two brands: Victoria's Secret for the woman, and Pink for the student. Since the 2021 spin-off from L Brands it has also owned Adore Me, a digitally native intimates brand bought in 2022 for around $400M. Product is made by contract manufacturers; the company owns the design, the stores, the catalogue-turned-app and, above all, the imagery.
The imagery is the business model, or was. From 1995 the company ran a fashion show, from 1997 a named group of models called Angels, and from 2001 a network television broadcast that at its peak drew over twelve million viewers. None of this was an advertisement in the ordinary sense. It was content that manufactured the meaning of the product — a specific, narrow definition of what a desirable woman looked like — and the stores then sold that meaning back to her at $60 a bra. It was extraordinarily effective. At the mid-2010s peak the Victoria's Secret segment of L Brands was doing roughly $7.7B a year and, by outside estimates, held about a third of the American intimates market.
The economics today are those of a promotional mall retailer with a debt load. FY2025 net sales were $6.55B, up 5%, the first real growth in years; the operating margin was 4.1% as reported and 6.1% adjusted. North American stores are 54% of sales, direct 31%, and international — franchise and company-owned stores abroad, plus the growing China business — 15% and rising fastest. The margin is thin because the category is now contested by Aerie, Skims and Savage X Fenty, each of which took a piece of the meaning the company used to own, and because the company promotes heavily to hold volume.
Where the revenue comes from
North American stores
≈ 54%
$3.54B in FY2025, up 3%. Victoria's Secret and Pink, around 1,400 stores in total. The Pink brand's student customer is where the share loss to Aerie has been sharpest.
Direct (websites and app)
≈ 31%
$2.04B in FY2025, flat. Includes Adore Me, the digitally native brand bought in 2022 for about $400M, which brought a try-at-home model and a younger customer.
International
≈ 15%
$0.97B in FY2025, up 27%. Franchise partners, company-owned stores in the UK and Ireland, and a joint venture in China. The fastest-growing line and the one the market is paying for.
Beauty (within the above)
—
Fragrance and body care sold across channels. Not reported separately, but historically the highest-margin and most habitual purchase in the store — Bombshell is a bigger franchise than most standalone fragrance brands.
Unit economics — One bra with a $60 ticket, sold at a typical promotional price of about $45 (illustrative — the company reports margin after occupancy, so the split is mine)
A bra that costs seventeen dollars to make earns the company about three. The other twenty-five dollars go to the store and the people in it. When the fashion show worked, the customer paid the ticket; when it stopped working, the fifteen-dollar discount became permanent and took the margin with it.
§02 — The moat
For twenty years this was the best brand moat in mass retail. Victoria's Secret owned the definition of sexy in America — a very narrow definition, but an owned one — and because the fashion show was content rather than advertising, the company did not pay for the attention; the networks paid for the right to broadcast it. A rival could copy a bra. It could not book Gisele, Heidi Klum and Tyra Banks on the same runway with a fifteen-million-dollar set of wings and put it on ABC.
That moat did not erode from the outside so much as get argued away. Between about 2014 and 2019 the customer's definition of desirability broadened — American Eagle's Aerie stopped retouching its models in 2014 and grew comps at 20–30% a year; Rihanna's Savage X Fenty launched in 2018 with every body on the runway; Kim Kardashian's Skims followed in 2019 — and Victoria's Secret held to the old one. When its chief marketing officer told Vogue in November 2018 that the show was 'a fantasy' and that it should not cast transgender models, he was not misstating the strategy. He was stating it, out loud, at the exact moment the customer had stopped agreeing with it.
What is left is still substantial: the largest store fleet in the category, a scale in bra manufacturing and fit that a start-up cannot match, a beauty business with genuine habit, and a name that everybody knows. The 2024 return of the fashion show with a broader cast drew a very large audience and a lot of goodwill, and the FY2025 numbers suggest the customer is willing to be re-approached. But a moat that has to be rebuilt by apologising for itself is, by definition, eroding rather than wide, and I would call it that until the share numbers say otherwise.
Porter's five forces — 5 ticks means the force is squeezing hard
Competitive rivalry
Aerie, Skims, Savage X Fenty, ThirdLove, Calvin Klein, Hanes, plus Target and Amazon private label. Every one of the newer entrants was built explicitly as an answer to Victoria's Secret.
Threat of new entrants
A celebrity, a contract manufacturer and a social following is now sufficient to launch an intimates brand at scale. Skims reached a $4B valuation in four years.
Threat of substitutes
Bralettes, sports bras and no bra at all — the softening of the category was itself a substitution away from the structured product the company built its fit expertise on.
Buyer power
No wholesale, but a customer trained by a semi-annual sale of legendary depth to never pay the ticket. Retraining her is the margin story.
Supplier power
Contract manufacturers across Asia. Bra construction is genuinely skilled, which gives the company's long-standing supplier relationships some value, but nobody holds it to ransom.
§03 — The financials
Revenue quality
Better than it was, and I say that cautiously. FY2025 net sales were $6.55B, up 5% on comparable sales of 5%, the first meaningful growth since the spin-off. The mix is reported by channel rather than by brand, which hides the thing I most want to see — how Pink is doing against Aerie — and the strongest line is international at 27% growth, which is largely franchise and China and carries a different risk profile from the core. Revenue is still below the roughly $7.7B the segment did inside L Brands a decade ago, and outside estimates of American intimates share have gone from about a third to nearer a fifth over that period. Nobody publishes the denominator, so treat the share figure as a range.
Margin structure
Thin. Reported operating income was $271M on $6.55B of sales, a 4.1% margin, and $403M or 6.1% on an adjusted basis that strips out restructuring and, in this year, the cost of an activist proxy fight. Gross margin is reported after buying and occupancy and runs in the high thirties. The structural issue is promotional intensity: the company has to discount to hold volume against brands that were built on price transparency, and until the product carries the ticket the margin stays where it is. Guidance for FY2026 is $430M to $460M of operating income on $6.85B to $6.95B of sales, which would be progress and still under 7%.
Cash generation
Adequate, not abundant. Capital spending on store remodels and technology, interest on the debt and a share count that has been bought down since the spin-off leave less free cash than the sales figure would suggest. Cash at year end was only about $207M, which for a $6.5B retailer with $983M of debt is a working balance rather than a cushion.
Balance sheet
The weakest of the three cases in this arc. The company was spun out of L Brands in 2021 carrying debt, and at 31 January 2026 it had $983M of principal outstanding — senior notes and a term loan — against $207M of cash, so roughly $0.8B of net debt before leases. That is manageable at a 6% adjusted margin and uncomfortable at a 4% one. In May 2025 the board adopted a shareholder rights plan against BBRC, the Australian investor Brett Blundy's vehicle, and in June 2026 it won the resulting proxy fight — which is a governance detail that matters because the turnaround needs patience, and the balance sheet does not grant a great deal of it.
Net sales
$6.55B
Up 5%; comparable sales up 5%
FY2025, year ended 31 January 2026
Operating income
$271M reported, $403M adjusted
4.1% and 6.1% margins respectively
FY2025
Diluted EPS
$1.93 reported, $3.00 adjusted
FY2025
International net sales
$967M
Up 27% — the fastest-growing line
FY2025
Net debt before leases
≈ $0.8B
$983M of principal against $207M of cash
31 January 2026
Peak segment revenue
≈ $7.7B
Inside L Brands, before the spin-off. Outside estimates only for share, but the direction is not in doubt.
FY2016
§04 — The valuation
P/E (trailing, adjusted)
~25x
On $3.00 of adjusted FY2025 earnings at a share price around $75; about 39x on reported earnings of $1.93. The stock has re-rated sharply through 2026 on the growth and the proxy-fight outcome.
September 2026
EV / Sales
~1.0x
Market capitalisation around $6B plus roughly $0.8B of net debt
September 2026
EV / EBIT (adjusted)
~17x
September 2026
Dividend yield
None
No dividend since the spin-off; cash has gone to debt and buybacks
Peer P/E — Gap Inc.
~10x
A larger, better-capitalised promotional retailer at a fraction of the multiple
What has to be true to justify the price
- 01Adjusted operating margin expands from 6% toward 8–9%, which means the promotional cadence has to change, not just the sales line. The market is already paying for the expansion.
- 02The share loss to Aerie, Skims and Savage X Fenty stops. There is no public series for this, so the proxy is Pink and the North American stores comp, which grew 3% in FY2025 and needs to keep doing so.
- 03International growth of 20% plus continues without a China problem. It is the fastest line and the one with the least visibility.
- 04The fashion show works as commerce and not only as content. It drew an audience in 2024 and 2025; the question is whether the audience buys at full price.
Run it yourself
Move the growth rate and the margin and watch the implied value move. Same inputs, live.
§05 — Capital allocation
The record has to be split between two owners. Under Les Wexner and L Brands, Victoria's Secret was the group's cash machine for thirty years, and for most of that time the allocation was excellent: the catalogue, then the fashion show, then the television deal, each of which was content that paid for itself in attention. What went wrong at the end was not spending but refusal — the money kept going into the same show, the same Angels and the same imagery after 2014, when the customer had moved, and the segment lost roughly $2B of revenue and a third of its margin before the show was cancelled in 2019. In February 2020 Wexner agreed to sell a 55% stake to Sycamore Partners at a valuation of $1.1B; the pandemic gave Sycamore a reason to walk away three months later, and in hindsight the failed sale was the best thing that happened to shareholders.
Since the August 2021 spin-off the allocation has been that of a company trying to buy its way back into relevance while paying down debt. The Adore Me acquisition in 2022, at about $400M, bought a digital model and a younger customer and has been, on the evidence, worth it. The store fleet has been remodelled rather than expanded. The show was brought back in 2024 with a new cast as a marketing investment, which I think was correct. Buybacks were used in the first two years and then paused as the balance sheet demanded. The 2025–2026 fight with BBRC cost real money and management attention, and the board's decision to reject Brett Blundy as a director over governance concerns — twice — is a bet that the current plan needs time more than it needs an outside operator.
The fashion show (1995–2018)
Brilliant, then overheld
Content that paid for itself for two decades, kept running for four years after the audience left
Sycamore sale (2020)
Failed, fortunately
55% at a $1.1B valuation; the business is worth several times that today
Adore Me (2022)
Sensible
About $400M for a digital model and a younger customer
Debt and buybacks since spin-off
Constrained
$983M of debt against $207M of cash; the balance sheet sets the pace of everything else
§06 — The thesis
I think the turnaround is genuine and I still would not buy the stock at this price. FY2025 was the first good year since the spin-off — 5% growth, an adjusted margin heading the right way, a fashion show that made people feel warmly about the brand again — and the market has already re-rated the shares to about 25 times adjusted earnings for it. That is a multiple for a business with a wide moat and a clean balance sheet, and Victoria's Secret has neither: it has $0.8B of net debt, a 6% adjusted margin, and three well-funded competitors whose founding premise is that this company was wrong about women.
The comparison that settles it for me is Abercrombie. Both companies spent the 2000s selling exclusion, both were punished for it, and both are trying to sell a broader version of themselves. Abercrombie did it first, did it from a debt-free balance sheet, earned a 15% margin, and trades at 14 times earnings. Victoria's Secret is three years behind on the same road, at a lower margin, with debt, at a higher multiple. I would rather own the one that has proven the model than pay more for the one that is still proving it.
What would change my mind
If adjusted operating margin reaches 8% while North American store comps stay positive, the promotional model has genuinely changed and the multiple is defensible. I would also look again if net debt fell below half a billion dollars, because the thing I most distrust here is the combination of a thin margin and a balance sheet that cannot absorb a bad year.
§07 — How it happened
- 1977
A shop for embarrassed men
Roy Raymond, a Stanford MBA who had felt awkward buying lingerie for his wife in a department store, opens a store in the Stanford Shopping Center with $80,000 — half borrowed from a bank, half from relatives. The wood panelling and the catalogue are designed so that a man can shop without discomfort.
- 1982
Wexner buys it for a million dollarsThe fork
Raymond has six stores, a catalogue, about $6M of sales and no cash. Les Wexner's The Limited pays roughly $1M and points the brand at women rather than at men buying for them — the pivot that makes the business. Raymond's next venture fails and he takes his own life in 1993.
- 1995
The first showThe fork
A runway show at the Plaza Hotel in New York, staged as a press event. The Angels are named in 1997, a 1999 webcast crashes the servers, and from 2001 the show airs on network television. Content, not advertising, becomes the demand engine.
- 2016
The peak
The Victoria's Secret segment of L Brands does about $7.7B and holds, by outside estimates, roughly a third of American intimates. Aerie has stopped retouching its models two years earlier and is growing comps at 20% or more. The customer is starting to change her mind.
- 2018
'The show is a fantasy'
Chief marketing officer Ed Razek tells Vogue the show should not cast transgender or plus-size models because it is a fantasy. The November broadcast draws 3.3 million viewers, down from 9.7 million in 2013. Savage X Fenty has launched that May with every body on the runway.
- 2019
The show is cancelledThe fork
Razek retires in August, Epstein's arrest in July puts Wexner's decades-long financial relationship with him on every front page, and in November the company says the show will not return to television. The Angels are retired in 2021.
- 2020
Sycamore walks, Wexner steps down
A February deal to sell 55% of the business to Sycamore Partners at a $1.1B valuation collapses in May when the pandemic closes the stores. Wexner leaves as chief executive of L Brands. The company is spun off as Victoria's Secret & Co. in August 2021.
- 2024
Super, and the show comes back
Hillary Super, from Savage X Fenty and Anthropologie, becomes chief executive on 9 September. The runway show returns on 15 October at the Brooklyn Navy Yard with a broader cast, after a streamed film called The Tour in 2023. FY2025 delivers 5% growth; in June 2026 the ticker changes to VSXY and the board defeats a proxy fight from BBRC.
§08 — Your turn
Case 38 — Victoria's Secret · Les Wexner · 2019
The show is the brand's biggest asset and its biggest liability at the same time. Do you keep it, reform it, or end it?
You have owned Victoria's Secret for thirty-seven years, and for twenty-four of them the fashion show has been the brand's engine — Angels, wings, a network broadcast, a week of coverage for which the company paid nothing. Last November's show drew 3.3 million viewers on ABC, down from 9.7 million five years earlier. Three weeks before it aired, your chief marketing officer told Vogue the show should not cast transgender or plus-size models because it is 'a fantasy'; he apologised, and he has just retired. Aerie has stopped retouching its models and is growing comparable sales at 20% or more a year. Rihanna's Savage X Fenty staged its own show last year with every body on the runway. Your comparable sales fell 7% last quarter. And since July, Jeffrey Epstein's arrest has put your own name in every story about the company for reasons that have nothing to do with lingerie.
Choose before you scroll. The answer is hidden until you commit.
§09 — Around this case
The founders
Roy Raymond
“Solving your own problem is a fine way to start a company and a poor way to find its customer. Raymond built a lingerie store for men; the business was worth building only once someone pointed it at women.”
Les Wexner
“Wexner's gift was seeing what a store was actually for before its owner did. His failure was holding to a definition of the customer for a decade after she had changed — and the question of what he saw, and did not see, is now permanently attached to his name.”
The episode
38- Spilling Victoria’s Secret
Episode 38 · 8 min
Build the most valuable fantasy in retail, then watch the customer stop wanting it.
What to listen forSources
- Victoria's Secret & Co. fourth quarter and full year 2025 results, March 2026
- Victoria's Secret & Co. Form 10-K, fiscal year ended 31 January 2026
- Selling Sexy: Victoria's Secret and the Unraveling of an American Icon — Lauren Sherman and Chantal Fernandez, 2024
- Victoria's Secret: Angels and Demons — Hulu documentary series, 2022 (the Wexner–Epstein material, as reported)
- The Strat, Episode 38
Patterns
§10 — Read next
These cases share the most patterns with Victoria's Secret. That overlap is computed from the tags, not chosen by hand.