The Discounted Cash Flow (DCF) valuation of Bed Bath & Beyond Inc (BBBY) is (252.30) USD. With the latest stock price at 0.08 USD, the upside of Bed Bath & Beyond Inc based on DCF is -336047.8%.

Is BBBY a buy or a sell?

Based on the latest price of 0.08 USD and our DCF valuation, Bed Bath & Beyond Inc (BBBY) is a sell. Selling BBBY stocks now will result in a potential gain of 336047.8%.

Note: valuation result may not be accurate due to the company's negative earnings.

	Range	Selected
WACC / Discount Rate	5.0% - 6.5%	5.8%
Long-term Growth Rate	3.0% - 4.8%	3.9%
Fair Price	(1,774.88) - (142.92)	(252.30)
Upside	-2363458.8% - -190402.4%	-336047.8%

0.08 USD

Stock Price

(252.30) USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

BBBY DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	02-2023	02-2024	02-2025	02-2026	02-2027	02-2028

Revenue	5,345	5,590	5,702	5,830	6,124	6,247
% Growth	32%	5%	2%	2%	5%	2%

Cost of goods sold	(4,052)	(4,026)	(3,901)	(3,790)	(3,782)	(3,665)
% of Revenue	76%	72%	68%	65%	62%	59%

Selling, G&A expenses	(2,371)	(2,480)	(2,530)	(2,587)	(2,717)	(2,772)
% of Revenue	44%	44%	44%	44%	44%	44%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(2,451)	(2,564)	(2,615)	(2,674)	(2,809)	(2,865)
% of Revenue	46%	46%	46%	46%	46%	46%

Tax expense	31	778	748	720	712	683
Tax rate	-1%	22%	22%	22%	22%	22%

Net profit	(3,499)	(2,702)	(2,597)	(2,500)	(2,472)	(2,372)
% Margin	-65%	-48%	-46%	-43%	-40%	-38%