Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
BUILD-A-BEAR WORKSHOP INC
Bear Case (25th pct.)
55.5% vs price
Base Case (Median)
132.6% vs price
Bull Case (75th pct.)
159.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $68.13 | 166.5% | High (40%) |
| PE Comparable | $76.06 | 197.6% | Medium (25%) |
| Graham Number | $33.64 | 31.6% | Medium (30%) |
| EV/EBITDA | $58.07 | 127.2% | Medium (20%) |
| EV/FCF | $31.42 | 22.9% | Medium (20%) |
| Earnings Power Value | $60.80 | 137.9% | Medium (50%) |
Based on 6 out of 7 methods, BBW appears undervalued at the current price of $25.56. The base case fair value of $59.44 implies 132.6% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.