Build-A-Bear Workshop, Inc. (BBW)
Specialty Retail · Consumer Cyclical · $409M
Intrinsic Value (Consensus)
$57.30
Current Price
$32.38
Margin of Safety
+77%
77% Below Intrinsic Value
Value: $57
Price: $32
Valuation Model Estimates
Current Price: $32.38
DCF (Discounted Cash Flow)
$69.57
Graham Number
$34.35
Earnings Power Value
$39.85
Relative Value (P/E)
$85.43
Dividend Discount Model
Not applicable
—
Consensus Value
$57.30
Model Assumptions
Discount Rate
10.3%
Growth Rate
9.3%
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%.
Health Score
B
77
Profitability
25/25
Strength
17/25
Valuation
22/25
Growth
13/25
Financial Health Signals
Strong profitability — ROE of 34% (above 20% is excellent)
High free cash flow yield (9.7%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $4.27
- EPS (Forward)
- $4.67
- 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
- 9.3%
- Dividend Yield
- N/A
- Beta
- 1.07
Similar Stocks (Consumer Cyclical)
ANFAbercrombie & Fitch ...
$437.46+300%
BYDBoyd Gaming Corporat...
$261.67+208.9%
ABGAsbury Automotive Gr...
$464.16+135.5%
BBWIBath & Body Works, I...
$42.33+105.8%
ANAutoNation, Inc.
$294.01+55.8%
Data last updated: 2026-06-21
Source: Yahoo Finance