BJ's Wholesale Club Holdings, Inc. (BJ)
Retail-Variety Stores · Consumer Discretionary · $11.2B
Intrinsic Value (Consensus)
$56.84
Current Price
$87.60
Margin of Safety
-35.1%
35.1% Above Intrinsic Value
Value: $57
Price: $88
Valuation Model Estimates
Current Price: $87.60
DCF (Discounted Cash Flow)
$56.07
Graham Number
$41.18
Earnings Power Value
$42.52
Relative Value (P/E)
$87.60
Dividend Discount Model
Not applicable
—
Consensus Value
$56.84
Model Assumptions
Discount Rate
10.3%
Growth Rate
9.5%
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)
- $4.38
- EPS (Forward)
- $4.80
- Book Value
- $17.21
- P/E Ratio
- 20.0
- Forward P/E
- 18.3
- PEG Ratio
- —
- ROE
- 26.3%
- Debt/Equity
- 18%
- Revenue Growth
- 4.7%
- Earnings Growth
- 9.5%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance