As of 2024-12-12, the Intrinsic Value of Best Buy Co Inc (BBY) is
123.42 USD. This Best Buy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 87.07 USD, the upside of Best Buy Co Inc is
41.80%.
The range of the Intrinsic Value is 82.48 - 259.35 USD
123.42 USD
Intrinsic Value
Best Buy Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
82.48 - 259.35 |
123.42 |
41.8% |
| DCF (Growth 10y) |
85.92 - 247.17 |
123.58 |
41.9% |
| DCF (EBITDA 5y) |
61.29 - 81.80 |
76.25 |
-12.4% |
| DCF (EBITDA 10y) |
69.80 - 94.71 |
85.48 |
-1.8% |
| Fair Value |
29.57 - 29.57 |
29.57 |
-66.04% |
| P/E |
77.52 - 130.35 |
97.82 |
12.3% |
| EV/EBITDA |
65.40 - 87.00 |
82.70 |
-5.0% |
| EPV |
95.27 - 132.75 |
114.01 |
30.9% |
| DDM - Stable |
61.63 - 250.72 |
156.18 |
79.4% |
| DDM - Multi |
72.45 - 214.72 |
106.68 |
22.5% |
Best Buy Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,696.54 |
| Beta |
0.24 |
| Outstanding shares (mil) |
214.73 |
| Enterprise Value (mil) |
19,209.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.92% |
| Cost of Debt |
4.25% |
| WACC |
7.65% |