US · BBW
Build-A-Bear Workshop, Inc.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Saint Louis, MO 63103
- Website
- buildabear.com
Price · as of 2017-12-31
$36.02
Market cap 638.72M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $40.22 | +11.66% |
| Intrinsic Value(DCF) | $3.60 | -90.01% |
| Graham-Dodd Method(GD) | $9.43 | -73.81% |
| Graham Formula(GF) | $3.26 | -90.96% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2003 | $3.50 | $15.18 | |||
| 2004 | $26.51 | $81.29 | $10,249.15 | $3.00 | $62.72 |
| 2005 | $23.01 | $62.76 | $731.67 | $13.53 | $37.73 |
| 2006 | $23.00 | $66.57 | $748.96 | $13.62 | $40.98 |
| 2007 | $9.35 | $48.83 | $235.73 | $13.00 | $18.18 |
| 2008 | $4.04 | $79.75 | $1.53 | $8.36 | $1.62 |
| 2009 | $5.52 | $55.95 | $0.65 | $3.64 | $4.61 |
| 2010 | $5.71 | $48.60 | $2.08 | $6.76 | $0.06 |
| 2011 | $4.36 | $75.80 | $1.20 | $0.67 | $0.00 |
| 2012 | $4.28 | $389.82 | $0.00 | $0.00 | $0.00 |
| 2013 | $7.59 | $41.43 | $2.30 | $4.54 | $0.00 |
| 2014 | $16.97 | $86.67 | $5.04 | $10.02 | $9.83 |
| 2015 | $11.68 | $58.47 | $4.25 | $14.19 | $7.39 |
| 2016 | $7.23 | $91.88 | $0.97 | $6.86 | $0.42 |
| 2017 | $7.57 | $40.22 | $0.85 | $9.43 | $3.26 |
AI valuation
Our deep-learning model estimates Build-A-Bear Workshop, Inc.'s (BBW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $40.22
- Current price
- $36.02
- AI upside
- +11.66%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$3.60
-90.01% upside
Graham-Dodd
$9.43
-73.81% upside
Graham Formula
$3.26
-90.96% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BBW | Build-A-Bear Workshop, In… | $36.02 | 638.72M | +12% | -90% | -74% | -91% | 14.89 | 1.10 | 0.33 | 2.92 | 3.27 | 1.11 | 47.22% | 3.86% | 2.21% | 7.67% | 11.04% | 3.98% | 0.00 | 1256.73 | 1.58 | 0.63 | -1.02 | 45556.00% | -174.00% | -12959.00% | 2.82% | 0.30 | 4.63% | 0.00% | 0.00% | 3.59% | 6.32 | 26.29 | 0.24 | 3.41 |
| BZH | Beazer Homes USA, Inc. | $25.58 | 754.82M | +289% | -65% | +93% | -41% | 14.69 | 0.54 | 0.28 | 25.19 | — | 0.54 | 14.23% | 1.54% | 1.92% | 3.67% | 1.76% | 1.75% | 0.85 | — | 11.38 | 1.43 | 14.03 | -6645.00% | 177.00% | -10218.00% | 0.52% | 0.16 | 0.17% | 0.00% | 0.00% | 4.94% | 41.30 | 434.40 | 0.64 | 2.45 |
| CBRL | Cracker Barrel Old Countr… | $32.72 | 730.58M | -10% | -53% | -53% | -46% | 18.85 | 1.89 | 0.25 | 10.16 | 149.97 | 2.00 | 32.95% | 1.58% | 1.33% | 10.29% | 3.46% | 2.15% | 2.44 | 2.69 | 0.50 | 0.12 | 5.64 | 1257.00% | 37.00% | 4809.00% | 6.89% | 0.35 | 3.79% | 2.64% | 49.80% | 14.41% | 35.68 | 32.58 | 0.56 | 2.12 |
| CSV | Carriage Services, Inc. | $46.07 | 725.38M | -1% | -56% | — | -19% | 13.63 | 2.76 | 1.68 | 9.02 | 24.89 | -3.24 | 35.14% | 23.39% | 12.34% | 22.23% | 9.92% | 3.92% | 1.65 | 3.44 | 0.98 | 0.74 | 3.38 | 5476.00% | 328.00% | 1161.00% | 5.71% | 1.06 | 5.55% | 1.00% | 13.60% | 20.93% | 11.49 | 28.00 | 2.69 | 1.24 |
| HEPS | D-Market Elektronik Hizme… | $2.65 | 852.88M | +4% | +22,835% | — | — | -866.08 | 12.73 | 0.74 | 10.69 | — | 161.14 | 37.49% | 0.03% | -2.81% | -1.21% | -0.40% | -0.19% | 0.67 | 0.01 | 0.97 | 0.66 | -1.36 | -227391.00% | 6043.00% | -18473.00% | -0.10% | 0.00 | 1.00% | 0.00% | 0.00% | 0.00% | 2086.69 | -824.49 | 0.62 | 2.24 |
| JMIA | Jumia Technologies AG | $8.23 | 503.93M | +208% | -51% | — | — | -7.85 | 18.39 | 2.56 | -9.05 | — | 18.39 | 52.78% | -33.87% | -32.58% | -108.88% | 168.83% | -37.81% | 0.45 | -10.34 | 1.14 | 1.00 | 1.41 | -3704.00% | 1278.00% | -1363.00% | -10.88% | -0.48 | 138.76% | 0.00% | 0.00% | 4.30% | -6.52 | -7.93 | 2.21 | -20.74 |
| LQDT | Liquidity Services, Inc. | $31.61 | 980.35M | +102% | +92% | -75% | +9% | 33.07 | 4.57 | 1.95 | 16.65 | 86.80 | 10.67 | 43.81% | 7.36% | 5.89% | 14.56% | 68.42% | 7.78% | 0.07 | — | 1.38 | 1.23 | -3.53 | 3810.00% | 3120.00% | -384.00% | 6.35% | 0.41 | 161.51% | 0.00% | 0.00% | 4.08% | 21.59 | 12.84 | 1.59 | 5.16 |
| ODP | The ODP Corporation | $28.00 | 843.29M | +103% | -76% | -60% | -99% | 5.33 | 0.70 | 0.08 | 6.47 | — | 1.62 | 20.67% | 2.33% | -0.04% | 11.11% | 6.51% | 2.86% | 1.64 | 7.09 | 0.93 | 0.41 | 4.35 | -10246.00% | -1065.00% | -8584.00% | 5.67% | 0.08 | 1.76% | 0.00% | 0.00% | 55.78% | 10.56 | 53.77 | 0.25 | 2.10 |
| OLPX | Olaplex Holdings, Inc. | $1.61 | 1.07B | +1,640% | -33% | -25% | -99% | 51.88 | 1.16 | 2.40 | 7.51 | — | -5.24 | 69.15% | 15.84% | 4.62% | 2.27% | 4.92% | 1.11% | 0.74 | 1.12 | 10.67 | 9.29 | 0.45 | -6777.00% | -777.00% | -2055.00% | 13.64% | 2.21 | 14.01% | 0.00% | 0.00% | 12.33% | 16.09 | 7.80 | 2.55 | 1.90 |
| PLOW | Douglas Dynamics, Inc. | $45.92 | 1.06B | -11% | +25% | — | +1% | 23.06 | 3.84 | 1.65 | 14.47 | — | 22.34 | 25.68% | 11.22% | 7.15% | 17.19% | 11.59% | 7.71% | 0.76 | 6.08 | 2.78 | 1.10 | 2.32 | -1653.00% | 1540.00% | 9074.00% | 5.88% | 0.78 | 13.12% | 2.58% | 59.60% | 4.04% | 17.50 | 20.26 | 1.96 | 3.64 |
| YSG | Yatsen Holding Limited | $4.45 | 417.14M | +49% | +423% | — | — | -4.20 | 0.98 | 0.87 | -3.53 | -142.66 | 1.27 | 77.13% | -12.43% | -20.87% | -19.75% | -21.08% | -15.82% | 0.05 | — | 3.67 | 2.63 | 1.33 | 294.00% | 80.00% | 9859.00% | -10.09% | -0.38 | -14.88% | 0.00% | 0.00% | 13.62% | -4.14 | -5.89 | 0.52 | 0.26 |
About Build-A-Bear Workshop, Inc.
Build-A-Bear Workshop, Inc. operates as a multi-channel retailer of plush animals and related products. The company operates through three segments: Direct-to-Consumer, Commercial, and International Franchising. Its merchandise comprises various styles of plush products to be stuffed, pre-stuffed plush products, and sounds and scents that can be added to the stuffed animals, as well as range of clothing, shoes, accessories, and other toy and novelty items. The company operates its stores under the Build-A-Bear Workshop brand name; and sells its products through its e-commerce sites. As of January 29, 2022, it operated 346 stores, including 305 stores in the United States and Canada; and 41 stores in the United Kingdom and Ireland, as well as 72 franchised stores internationally. The company was founded in 1997 and is headquartered in St. Louis, Missouri.
- CEO
- Sharon Price John
- Employees
- 1K
- Beta
- 1.00
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.60 ÷ $36.02) − 1 = -90.01% (DCF, example).