As of 2025-12-17, the Intrinsic Value of Best Buy Co Inc (BBY) is 98.12 USD. This Best Buy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.62 USD, the upside of Best Buy Co Inc is 35.10%.
The range of the Intrinsic Value is 70.03 - 170.11 USD
Based on its market price of 72.62 USD and our intrinsic valuation, Best Buy Co Inc (BBY) is undervalued by 35.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70.03 - 170.11 | 98.12 | 35.1% |
| DCF (Growth 10y) | 73.90 - 165.59 | 99.86 | 37.5% |
| DCF (EBITDA 5y) | 79.16 - 142.50 | 99.74 | 37.3% |
| DCF (EBITDA 10y) | 81.65 - 143.61 | 102.12 | 40.6% |
| Fair Value | 15.35 - 15.35 | 15.35 | -78.86% |
| P/E | 56.92 - 101.02 | 79.13 | 9.0% |
| EV/EBITDA | 94.26 - 189.38 | 113.52 | 56.3% |
| EPV | 94.30 - 129.33 | 111.81 | 54.0% |
| DDM - Stable | 30.92 - 99.69 | 65.30 | -10.1% |
| DDM - Multi | 69.58 - 155.79 | 94.24 | 29.8% |
| Market Cap (mil) | 15,257.46 |
| Beta | 1.49 |
| Outstanding shares (mil) | 210.10 |
| Enterprise Value (mil) | 15,499.46 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.86% |
| Cost of Debt | 4.25% |
| WACC | 6.61% |