The Discounted Cash Flow (DCF) valuation of Build-A-Bear Workshop Inc (BBW) is 72.34 USD. With the latest stock price at 52.85 USD, the upside of Build-A-Bear Workshop Inc based on DCF is 36.9%.
Based on the latest price of 52.85 USD and our DCF valuation, Build-A-Bear Workshop Inc (BBW) is a buy. buying BBW stocks now will result in a potential gain of 36.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.1% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 60.50 - 91.16 | 72.34 |
| Upside | 14.5% - 72.5% | 36.9% |