
Best Buy Co. Inc.
BBY 91.10 (0.00%) 0.00
19.48(B)
Consumer Discretionary
Specialty Retail
Holdings:
Shares:
Cost basis:
Best Buy Co. Inc. (BBY) price target and intrinsic value estimate
BBY's fair price estimate is $81.0
This valuation is based on a fair P/E of 10.0 and EPS estimates of $8.09
The median analyst price target for BBY is $95.0.
Analyst price targets range from $80.0 to $117.0
Is BBY overvalued or undervalued?
BBY is currently trading at $91.1
BBY is overvalued by 12% using the pevaluation method.
BBY is undervalued by 4% compared to median analyst price targets.
Do you agree with this valuation?
Valuation
PEvaluation
Current price
$91.1
Fairly valued
Low
$60.8
Median
$81.0
High
$101.3
Fair P/E
Margin of safety
Analyst valuation
Current price
$91.1
Fairly valued
Low
$80.0
Median
$95.0
High
$117.0
Discounted cash-flow
N/A
Negative FCF or FCF estimates
Negative FCF or FCF estimates
Discount
rate10%
rate10%
Terminal
rate5%
rate5%
Growth p.
length5y
length5y
Growth p.
rate10%
rate10%
Economic moat: None/narrow
Overview
Market data
Market cap:$19.48(B)
Enterprise value:$22.73(B)
Total Equity:$3.08(B)
Shares outstanding:213.80(M)
Div. yield:4.11%
P/S:0.47
P/E:15.47
P/FCF:18.90
P/B:6.32
EPS:$5.9
FCF per share:$4.8
Dividend per share:$3.7
Income (TTM)
Revenue$42.23(B)
Gross profit$9.47(B)
EBITDA$2.65(B)
Net income$1.27(B)
Gross margin22.4%
Net margin3.0%
Balance sheet
Total assets$17.02(B)
Total liabilities$13.94(B)
Cash & Short-term inv.$832.00(M)
Long-term debt$1.14(B)
Debt issued$0
Debt repaid$-19.00(M)
Cash flow (TTM)
FCF$1.03(B)
CapEx$-711.00(M)
Dividends paid$-805.00(M)
Stock issued$19.00(M)
Stock repurchased$-355.00(M)
Stock-based comp.$143.00(M)
Future Growth
Revenue
CAGR: 2.5%FY+1$41.28(B)
FY+2$41.83(B)
FY+3$42.91(B)
FY+4$44.08(B)
FY+5$45.59(B)
Net Income
CAGR: 6.9%FY+1$1.34(B)
FY+2$1.40(B)
FY+3$1.52(B)
FY+4$1.60(B)
FY+5$1.75(B)
EPS
CAGR: 19.1%FY+1$6.19
FY+2$6.62
FY+3$7.40
FY+4$8.98
FY+5$12.45
FCF per share
CAGR: 10.4%FY+1$10.34
FY+2$10.97
FY+3$12.61
Similar Companies
Historical Financials
Showing limited histrical data. Access 10+ years of financials now! Upgrade
Income
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
Shares (Basic)Shares (Diluted)
Per share data
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
ROICROAROCEROE
Market Cap.
Market Cap.