As of 2025-05-20, the Intrinsic Value of Barnes & Noble Education Inc (BNED) is 27.90 USD. This BNED valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.95 USD, the upside of Barnes & Noble Education Inc is 154.80%.
The range of the Intrinsic Value is 19.42 - 47.15 USD
Based on its market price of 10.95 USD and our intrinsic valuation, Barnes & Noble Education Inc (BNED) is undervalued by 154.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.42 - 47.15 | 27.90 | 154.8% |
| DCF (Growth 10y) | 27.53 - 61.60 | 38.03 | 247.3% |
| DCF (EBITDA 5y) | 17.26 - 20.74 | 18.75 | 71.3% |
| DCF (EBITDA 10y) | 24.49 - 31.15 | 27.43 | 150.5% |
| Fair Value | -10.28 - -10.28 | -10.28 | -193.87% |
| P/E | (18.34) - (21.67) | (20.35) | -285.9% |
| EV/EBITDA | 1.67 - 12.35 | 6.97 | -36.3% |
| EPV | 5.25 - 8.66 | 6.95 | -36.5% |
| DDM - Stable | (16.73) - (58.30) | (37.52) | -442.6% |
| DDM - Multi | 7.59 - 21.18 | 11.25 | 2.8% |
| Market Cap (mil) | 372.85 |
| Beta | 1.52 |
| Outstanding shares (mil) | 34.05 |
| Enterprise Value (mil) | 504.86 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.89% |
| Cost of Debt | 8.38% |
| WACC | 7.68% |