BBY · Best Buy Co., Inc.
$64.502026-05-17Sector: Consumer Cyclical; Industry: Specialty Retail; Sub-Industry: Computer & Electronics Retail
Intrinsic Value Range Comparison · Mulya.ai
Leases factoredBull
$446
+591.7% vs market
Base · active
$277
+330.0% vs market
Bear
$269
+317.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($269 · $446) Analysts Range ($66 · $96) 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 |
|---|
| 2022.Q4 | $51.8B | — | 6.4% | 19.0% | $2.7B | −$4.9B | −$2.2B | 7.8% | — | 42.3% | $6.4B | $11.57 | — |
| 2023.Q4 | $46.3B | -10.6% | 4.3% | 20.7% | $1.6B | −$3.5B | −$1.9B | 9.8% | — | 26.9% | $5.4B | $6.69 | — |
| 2024.Q4 | $43.5B | -6.1% | 4.0% | 23.5% | $1.3B | −$2.9B | −$1.6B | 9.6% | — | 24.1% | $5.7B | $5.85 | — |
| 2025.Q4 | $41.5B | -4.4% | 4.6% | 28.6% | $1.4B | −$2.6B | −$1.3B | 10.9% | — | 24.2% | $5.5B | $4.37 | — |
| 2026.Q4 | $41.7B | 0.4% | 3.7% | 23.8% | $1.2B | −$2.4B | −$1.3B | 10.5% | — | 22.1% | $5.1B | $5.04 | 8.9 |
| italics below = DCF projection · 10yr Rev CAGR: 2.5% |
| 2027.Q4 | $41.8B | +0.2% | 3.7% | 23.4% | $1.2B | −$2.5B | −$1.3B | 9.4% | −$1.2B | 18.7% | $7.5B | $5.02 | 12.8 |
| 2028.Q4 | $42.4B | +1.5% | 3.8% | 23.0% | $1.2B | −$221MM | $1.0B | 9.3% | $858MM | 16.3% | $7.8B | $5.32 | 12.1 |
| 2029.Q4 | $43.2B | +1.8% | 4.3% | 22.7% | $1.5B | −$141MM | $1.3B | 9.3% | $1.0B | 18.5% | $7.9B | $6.18 | 10.4 |
| 2030.Q4 | $44.1B | +2.1% | 4.8% | 22.3% | $1.6B | −$389MM | $1.2B | 9.2% | $869MM | 20.1% | $8.3B | $6.95 | 9.3 |
| 2031.Q4 | $45.2B | +2.5% | 4.8% | 21.9% | $1.7B | −$367MM | $1.3B | 9.1% | $842MM | 19.8% | $8.7B | $7.15 | 9.0 |
|
| Term. Yr+ | $55.7B | 4.1% | 14.6% | 20.0% | $6.5B | −$1.1B | $5.4B | 8.6% | $50.1B | 23.6% | — | — | — |
Active scenario IV: $277 (+330.0% vs market)