investorscraft@gmail.com

Intrinsic Value of Best Buy Co., Inc. (BBY)

Previous Close$64.12
Intrinsic Value
Upside potential
Previous Close
$64.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Best Buy Co., Inc. operates as a leading retailer in the consumer electronics and technology sector, offering a broad range of products including computing, mobile phones, entertainment systems, appliances, and services. The company generates revenue through both physical stores and e-commerce platforms, leveraging its omnichannel strategy to enhance customer experience. Best Buy differentiates itself through its Geek Squad services, which provide tech support and installation, adding a high-margin service layer to its product sales. In a competitive retail landscape dominated by Amazon and Walmart, Best Buy maintains a strong market position by focusing on expert customer service, exclusive partnerships with brands like Apple and Samsung, and strategic store optimization. The company has also expanded into health tech and IoT solutions, positioning itself as a trusted advisor in the evolving tech ecosystem. Its ability to adapt to shifting consumer preferences and integrate digital and physical retail channels underscores its resilience in a rapidly changing industry.

Revenue Profitability And Efficiency

Best Buy reported revenue of $41.5 billion for FY 2025, with net income of $927 million, reflecting a net margin of approximately 2.2%. The company generated $2.1 billion in operating cash flow, demonstrating solid operational efficiency. Capital expenditures totaled $706 million, indicating continued investment in store upgrades and digital infrastructure. Diluted EPS stood at $4.28, showcasing steady earnings performance despite macroeconomic pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, including high-margin services like Geek Squad and extended warranties. Best Buy’s capital efficiency is evident in its ability to maintain profitability while navigating a competitive retail environment. The firm’s focus on cost management and inventory turnover has helped sustain healthy operating margins, though inflationary pressures remain a challenge.

Balance Sheet And Financial Health

Best Buy’s balance sheet shows $1.6 billion in cash and equivalents against total debt of $4.1 billion, indicating moderate leverage. The company’s liquidity position is adequate, with manageable debt levels supported by consistent cash flow generation. Shareholders’ equity remains stable, reflecting prudent financial management and a commitment to maintaining a strong credit profile.

Growth Trends And Dividend Policy

Growth trends have been tempered by softer consumer demand for discretionary electronics, though Best Buy continues to explore opportunities in health tech and subscription services. The company maintains a shareholder-friendly dividend policy, with an annual dividend of $3.75 per share, offering a competitive yield. Share repurchases and dividends underscore its commitment to returning capital to investors.

Valuation And Market Expectations

Best Buy’s valuation reflects market expectations of modest growth in a challenging retail environment. The stock trades at a P/E ratio in line with sector peers, suggesting balanced investor sentiment. Analysts anticipate gradual recovery in consumer electronics demand, though macroeconomic uncertainty may weigh on near-term performance.

Strategic Advantages And Outlook

Best Buy’s strategic advantages include its strong brand equity, omnichannel capabilities, and service-oriented revenue streams. The outlook remains cautious but stable, with management focused on cost optimization and strategic investments in high-growth areas like health tech. Long-term success will depend on the company’s ability to innovate and adapt to evolving consumer preferences.

Sources

Company 10-K, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount