BEST BUY CO INC (BBY)
Retail-Radio, Tv & Consumer Electronics Stores · Consumer Discretionary · $21.2B
Intrinsic Value (Consensus)
$106.92
Current Price
$100.80
Margin of Safety
+6.1%
6.1% Below Intrinsic Value
Value: $107
Price: $101
Valuation Model Estimates
Current Price: $100.80
DCF (Discounted Cash Flow)
$238.00
Graham Number
$39.94
Earnings Power Value
$48.93
Relative Value (P/E)
$100.80
Dividend Discount Model
$320.00
Consensus Value
$106.92
Model Assumptions
Discount Rate
10.3%
Growth Rate
17.8%
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)
- $5.04
- EPS (Forward)
- $5.93
- Book Value
- $14.07
- P/E Ratio
- 20.0
- Forward P/E
- 17.0
- PEG Ratio
- —
- ROE
- 36.1%
- Debt/Equity
- 39%
- Revenue Growth
- 0.4%
- Earnings Growth
- 17.8%
- Dividend Yield
- 1.0%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance