As of 2025-04-22, the Intrinsic Value of Barnes & Noble Education Inc (BNED) is 31.60 USD. This BNED valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.14 USD, the upside of Barnes & Noble Education Inc is 245.70%.
The range of the Intrinsic Value is 22.69 - 50.58 USD
Based on its market price of 9.14 USD and our intrinsic valuation, Barnes & Noble Education Inc (BNED) is undervalued by 245.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.69 - 50.58 | 31.60 | 245.7% |
| DCF (Growth 10y) | 32.17 - 66.07 | 43.06 | 371.1% |
| DCF (EBITDA 5y) | 15.66 - 19.43 | 17.59 | 92.4% |
| DCF (EBITDA 10y) | 24.07 - 30.10 | 27.02 | 195.7% |
| Fair Value | -10.28 - -10.28 | -10.28 | -212.46% |
| P/E | (16.90) - (20.06) | (18.81) | -305.8% |
| EV/EBITDA | 1.18 - 11.05 | 5.91 | -35.3% |
| EPV | 6.33 - 9.09 | 7.71 | -15.7% |
| DDM - Stable | (19.97) - (66.70) | (43.34) | -574.2% |
| DDM - Multi | 9.31 - 24.42 | 13.52 | 47.9% |
| Market Cap (mil) | 311.22 |
| Beta | 2.26 |
| Outstanding shares (mil) | 34.05 |
| Enterprise Value (mil) | 443.23 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.99% |
| Cost of Debt | 8.38% |
| WACC | 7.10% |