As of 2025-06-30, the Intrinsic Value of Build-A-Bear Workshop Inc (BBW) is 72.43 USD. This BBW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.13 USD, the upside of Build-A-Bear Workshop Inc is 33.80%.
The range of the Intrinsic Value is 60.55 - 91.34 USD
Based on its market price of 54.13 USD and our intrinsic valuation, Build-A-Bear Workshop Inc (BBW) is undervalued by 33.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60.55 - 91.34 | 72.43 | 33.8% |
| DCF (Growth 10y) | 69.45 - 103.27 | 82.55 | 52.5% |
| DCF (EBITDA 5y) | 60.59 - 90.92 | 75.56 | 39.6% |
| DCF (EBITDA 10y) | 69.35 - 102.64 | 85.12 | 57.2% |
| Fair Value | 21.06 - 21.06 | 21.06 | -61.09% |
| P/E | 41.87 - 67.14 | 49.34 | -8.8% |
| EV/EBITDA | 52.27 - 81.54 | 64.85 | 19.8% |
| EPV | 51.81 - 67.91 | 59.86 | 10.6% |
| DDM - Stable | 24.00 - 53.64 | 38.82 | -28.3% |
| DDM - Multi | 29.70 - 53.83 | 38.47 | -28.9% |
| Market Cap (mil) | 715.06 |
| Beta | 0.68 |
| Outstanding shares (mil) | 13.21 |
| Enterprise Value (mil) | 670.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.18% |
| Cost of Debt | 5.00% |
| WACC | 7.10% |