BBY · Best Buy Co., Inc.
$77.712026-07-21Sector: Consumer Cyclical; Industry: Specialty Retail; Sub-Industry: Computer & Electronics Retail
Intrinsic Value Range Comparison · Mulya.ai
Leases factoredBull
$442
+468.1% vs market
Base · active
$283
+264.7% vs market
Bear
$275
+253.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($275 · $442) Analysts Range ($60 · $90) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2025.Q1 | $43.5B | — | 4.1% | 23.7% | $1.4B | −$3.0B | −$1.6B | 10.0% | — | 20.9% | $6.5B | $5.87 | — |
| 2025.Q4 | $43.5B | 0.0% | 4.1% | 28.6% | $1.3B | −$3.0B | −$1.7B | 10.9% | — | 20.6% | $5.9B | $5.87 | — |
| 2026.Q1 | $41.5B | -4.4% | 4.7% | 26.0% | $1.4B | −$3.3B | −$1.9B | 10.1% | — | 23.3% | $6.5B | $4.39 | — |
| 2026.Q4 | $41.5B | 0.0% | 4.7% | 23.8% | $1.5B | −$3.5B | −$2.0B | 10.5% | — | 23.4% | $6.1B | $4.39 | — |
| 2027.Q1 | $41.9B | 0.8% | 3.8% | 26.7% | $1.2B | −$2.7B | −$1.5B | 9.5% | — | 19.9% | $5.7B | $5.41 | 10.2 |
| italics below = DCF projection · 10yr Rev CAGR: 2.6% |
| 2028.Q1 | $42.1B | +0.5% | 3.8% | 26.1% | $1.2B | −$3.2B | −$2.0B | 9.2% | −$1.8B | 16.1% | $8.9B | $4.90 | 15.9 |
| 2029.Q1 | $42.7B | +1.5% | 4.0% | 25.4% | $1.3B | −$258MM | $1.0B | 9.2% | $843MM | 14.1% | $9.1B | $5.29 | 14.7 |
| 2030.Q1 | $43.5B | +1.9% | 4.5% | 24.7% | $1.5B | −$161MM | $1.3B | 9.1% | $999MM | 15.9% | $9.3B | $6.11 | 12.7 |
| 2031.Q1 | $44.5B | +2.2% | 5.0% | 24.0% | $1.7B | −$465MM | $1.2B | 9.1% | $850MM | 17.6% | $9.7B | $6.99 | 11.1 |
| 2032.Q1 | $45.6B | +2.5% | 5.0% | 23.4% | $1.7B | −$439MM | $1.3B | 9.0% | $833MM | 17.3% | $10.2B | $7.23 | 10.7 |
|
| Term. Yr+ | $56.2B | 4.1% | 14.9% | 20.0% | $6.7B | −$1.2B | $5.5B | 8.6% | $52.2B | 23.6% | — | — | — |
Active scenario IV: $283 (+264.7% vs market)