As of 2025-07-12, the Intrinsic Value of BJ's Wholesale Club Holdings Inc (BJ) is 216.38 USD. This BJ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.51 USD, the upside of BJ's Wholesale Club Holdings Inc is 103.20%.
The range of the Intrinsic Value is 165.99 - 315.56 USD
Based on its market price of 106.51 USD and our intrinsic valuation, BJ's Wholesale Club Holdings Inc (BJ) is undervalued by 103.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 165.99 - 315.56 | 216.38 | 103.2% |
| DCF (Growth 10y) | 213.74 - 386.34 | 272.35 | 155.7% |
| DCF (EBITDA 5y) | 282.37 - 397.24 | 337.66 | 217.0% |
| DCF (EBITDA 10y) | 320.83 - 465.57 | 388.25 | 264.5% |
| Fair Value | 108.51 - 108.51 | 108.51 | 1.88% |
| P/E | 119.23 - 160.51 | 139.08 | 30.6% |
| EV/EBITDA | 117.97 - 165.53 | 139.12 | 30.6% |
| EPV | 30.32 - 39.50 | 34.91 | -67.2% |
| DDM - Stable | 37.56 - 94.09 | 65.83 | -38.2% |
| DDM - Multi | 125.47 - 245.67 | 166.26 | 56.1% |
| Market Cap (mil) | 14,064.65 |
| Beta | 0.12 |
| Outstanding shares (mil) | 132.05 |
| Enterprise Value (mil) | 14,574.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.12% |
| Cost of Debt | 4.84% |
| WACC | 7.92% |