BBY
Best Buy Co Inc
Price:  
74.46 
USD
Volume:  
4,837,883.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Best Buy Intrinsic Value

15.90 %
Upside

What is the intrinsic value of Best Buy?

As of 2025-09-03, the Intrinsic Value of Best Buy Co Inc (BBY) is 86.28 USD. This Best Buy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.46 USD, the upside of Best Buy Co Inc is 15.90%.

The range of the Intrinsic Value is 67.60 - 121.46 USD

Is Best Buy undervalued or overvalued?

Based on its market price of 74.46 USD and our intrinsic valuation, Best Buy Co Inc (BBY) is undervalued by 15.90%.

74.46 USD
Stock Price
86.28 USD
Intrinsic Value
Intrinsic Value Details

Best Buy Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 67.60 - 121.46 86.28 15.9%
DCF (Growth 10y) 71.71 - 124.71 90.18 21.1%
DCF (EBITDA 5y) 70.88 - 142.30 95.40 28.1%
DCF (EBITDA 10y) 75.11 - 144.90 98.95 32.9%
Fair Value 18.41 - 18.41 18.41 -75.28%
P/E 66.05 - 106.41 83.37 12.0%
EV/EBITDA 79.96 - 192.51 106.75 43.4%
EPV 97.69 - 140.01 118.85 59.6%
DDM - Stable 35.19 - 85.34 60.26 -19.1%
DDM - Multi 62.26 - 111.10 79.21 6.4%

Best Buy Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,737.12
Beta 1.13
Outstanding shares (mil) 211.35
Enterprise Value (mil) 15,455.12
Market risk premium 4.60%
Cost of Equity 6.60%
Cost of Debt 4.25%
WACC 6.37%