The Discounted Cash Flow (DCF) valuation of Build-A-Bear Workshop Inc (BBW) is 72.16 USD. With the latest stock price at 52.66 USD, the upside of Build-A-Bear Workshop Inc based on DCF is 37.0%.
Based on the latest price of 52.66 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 37.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.2% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 59.63 - 92.75 | 72.16 |
| Upside | 13.2% - 76.1% | 37.0% |