BNED
Barnes & Noble Education Inc
Price:  
9.14 
USD
Volume:  
217,395.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BNED Intrinsic Value

245.70 %
Upside

What is the intrinsic value of BNED?

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

Is BNED undervalued or overvalued?

Based on its market price of 9.14 USD and our intrinsic valuation, Barnes & Noble Education Inc (BNED) is undervalued by 245.70%.

9.14 USD
Stock Price
31.60 USD
Intrinsic Value
Intrinsic Value Details

BNED Intrinsic Value - Valuation Summary

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%

BNED Intrinsic Value - Key Valuation Metrics

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%