
Best Buy Co. Inc.
BBY 84.59 (-0.87%) 0.74
EV: $20.79(B)
Total Equity: $3.18(B)
Debt/Equity: 1.30
Dividend/share: $3.8
Div. yield: 4.52%
P/E: 14.00
Forward P/E: 12.39
P/FCF: 10.07
P/S: 0.42
P/B: 5.59
EPS: $6.0
EPS (fwd): $6.8
FCF/share: $8.4
Revenue/share: $200.5
Book value/share: $15.1
ROIC: 10.2%
ROA: 3.8%
ROE: 22.5%
Margins: Gross | Op. | Net
22.6% | 4.2% | 3.0%
0.0%of Portfolio
My holdings
Day change
Total change
BBY Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$85
35% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 6.7 | 6.8 | 7.3 | 22 |
| FY+2 | 6.8 | 7.2 | 7.8 | 23 |
| FY+3 | 7.5 | 7.8 | 8.3 | 11 |
| FY+4 | 8.9 | 8.9 | 8.9 | 1 |
| FY+5 | 9.7 | 9.7 | 9.7 | 1 |
Analyst Price Targets
CURRENT PRICE
$85
0% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
