Best Buy Co., Inc. (BBY)
Specialty Retail · Consumer Cyclical · $15.7B
Intrinsic Value (Consensus)
$61.64
Current Price
$74.75
Margin of Safety
-17.5%
17.5% Above Intrinsic Value
Value: $62
Price: $75
Valuation Model Estimates
Current Price: $74.75
DCF (Discounted Cash Flow)
$53.14
Graham Number
$41.40
Earnings Power Value
$43.72
Relative Value (P/E)
$108.32
Dividend Discount Model
$12.99
Consensus Value
$61.64
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%.
Health Score
C
63
Profitability
25/25
Strength
22/25
Valuation
9/25
Growth
7/25
Financial Health Signals
Strong profitability — ROE of 36% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $5.42
- EPS (Forward)
- $5.69
- 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
- 5.0%
- Dividend Yield
- 1.0%
- Beta
- 1.35
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%
BBWBuild-A-Bear Worksho...
$57.30+77%
Data last updated: 2026-06-21
Source: Yahoo Finance