Best Buy Co., Inc.
Bear Case (25th pct.)
-28.7% vs price
Base Case (Median)
18.8% vs price
Bull Case (75th pct.)
41.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $14.73 | -82.8% | High (40%) |
| PE Comparable | $101.53 | 18.8% | Medium (25%) |
| Growth Trajectory DCF | $133.00 | 55.7% | Medium (20%) |
| Graham Number | $41.35 | -51.6% | Medium (30%) |
| EV/EBITDA | $108.15 | 26.6% | Medium (20%) |
| EV/FCF | $152.13 | 78.1% | Medium (20%) |
| Earnings Power Value | $80.53 | -5.7% | Medium (50%) |
Based on 7 out of 8 methods, BBY appears fairly valued at the current price of $85.44. The base case fair value of $101.53 implies 18.8% 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.