Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
74.62 USD69.74 USD87.45 USD
-15.69%
69.74 USDCurrent price is 15.7% below the base model value.
B
US
BBY.US · BEST BUY CO INC
US · US
Latest price58.80 USD
30D-10.09%
Vs. base value-12.1%
Research summary
BBY.US latest organized financial period shows revenue grew +0.39% YoY and net income grew +15.32% YoY. Current price is about 58.8 USD, while the model base case is about 66.9 USD; the current price sits -12.1% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue42B USD
Net income1B USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price58.80 USD
Base value66.90 USD
Vs. base-12.1%
Price date2026/04/29
66.90 USD66.90 USD75.01 USD
-12.11%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
64.00 USD59.82 USD75.01 USD
-1.71%
59.82 USDCurrent price is close to the base model value.Adjusted reference: 78.04 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-4.3%
Current price implies roughly -4.3% annualized FCF growth.
-4.3%Current price implies roughly -4.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
66.90 USD66.90 USD66.90 USD
-12.11%
66.90 USDCurrent price is 12.1% below the base model value.
Updated: 2026/04/29 15:24
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2026/01/31 | Business sale gain/loss | Asset sale gain/loss | -5M USD | Medium |
| 2026/01/31 | Restructuring charges | Restructuring | -150M USD | Medium |
| 2025/01/31 | Asset impairment | Impairment | -375M USD | Medium |
| 2025/01/31 | Asset sale gain/loss | Asset sale gain/loss | 66M USD | Medium |
| 2025/01/31 | Restructuring and merger costs | Restructuring | -2M USD | Medium |
| 2025/01/31 | Special income/charges | Other | -373M USD | Medium |
| 2024/01/31 | Asset sale gain/loss | Asset sale gain/loss | 62M USD | Medium |
| 2024/01/31 | Business sale gain/loss | Asset sale gain/loss | 17M USD | Medium |
| 2024/01/31 | Restructuring and merger costs | Restructuring | -121M USD | Medium |
| 2024/01/31 | Special income/charges | Other | -104M USD | Medium |
| 2023/01/31 | Asset sale gain/loss | Asset sale gain/loss | 22M USD | Medium |
| 2023/01/31 | Restructuring and merger costs | Restructuring | -116M USD | Medium |
| 2023/01/31 | Special income/charges | Other | -116M USD | Medium |
| 2025/11/01 | Restructuring charges | Restructuring | -176M USD | Medium |
| 2025/08/02 | Restructuring charges | Restructuring | -266M USD | Medium |
| 2025/05/03 | Restructuring charges | Restructuring | -86M USD | Medium |
| 2024/11/02 | Restructuring charges | Restructuring | -13M USD | Medium |
| 2024/08/03 | Restructuring charges | Restructuring | -24M USD | Medium |
| 2024/05/04 | Restructuring charges | Restructuring | -24M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2026/01/31 | Annual | 42B USD | 1B USD | 1B USD | 1B USD | 5.04 | 5.77 |
| 2025/01/31 | Annual | 42B USD | 927M USD | 2B USD | 1B USD | 4.28 | 7.44 |
| 2024/01/31 | Annual | 43B USD | 1B USD | 1B USD | 675M USD | 5.68 | 6.35 |
| 2023/01/31 | Annual | 46B USD | 1B USD | 2B USD | 894M USD | 6.29 | 7.22 |
| 2022/01/31 | Annual | - | - | - | - | - | - |
Ad placement