BUILD-A-BEAR WORKSHOP INC (BBW)
Retail-Hobby, Toy & Game Shops · Consumer Discretionary · $1.0B
Intrinsic Value (Consensus)
$50.24
Current Price
$79.80
Margin of Safety
-37%
37% Above Intrinsic Value
Value: $50
Price: $80
Valuation Model Estimates
Current Price: $79.80
DCF (Discounted Cash Flow)
$49.22
Graham Number
$33.20
Earnings Power Value
$38.74
Relative Value (P/E)
$79.80
Dividend Discount Model
Not applicable
—
Consensus Value
$50.24
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.99
- EPS (Forward)
- $4.19
- Book Value
- $12.28
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 33.7%
- Debt/Equity
- —
- Revenue Growth
- 6.7%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance