Fair value (multi-method)
Four independent methods triangulate what BBY is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$37.57
Method range
$20.80 – $78.38
median $56.98
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $37.57 | -47.49% |
| Exit multiple | $78.38 | +9.57% |
| Analyst target | $76.40 | +6.79% |
| Graham number | $20.80 | -70.93% |
- Forward DCF$37.57
- Exit multiple$78.38
- Analyst target$76.40
- Graham number$20.80
Stock price
$71.54
FCF / share (TTM)
$1.02
3Y FCF CAGR
-12.4%
Fair value @ hist. growth
$4.69
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
26.7%
per year over your projection horizon
Margin of safety -1425.4% vs hist-growth DCF
Historical 3Y CAGR
-12.4%
Your model implies
26.7%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -12% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.8% | 23.3% | 22.6% | 21.8% | 20.9% | 20.0% |
| 9.8% | 25.7% | 25.0% | 24.3% | 23.6% | 22.8% |
| 10.8% | 27.9% | 27.3% | 26.7% | 26.1% | 25.4% |
| 11.8% | 30.0% | 29.5% | 29.0% | 28.4% | 27.8% |
| 12.8% | 32.1% | 31.6% | 31.1% | 30.6% | 30.0% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$2.4B
Total debt − cash
Beta
1.25
Vs market benchmark
Frequently asked questions
Best Buy Co. (BBY) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation