FMP

FMP

Enter

BBY - Best Buy Co., Inc.

photo-url-https://images.financialmodelingprep.com/symbol/BBY.png

Best Buy Co., Inc.

BBY

NYSE

Best Buy Co., Inc. retails technology products in the United States and Canada. The company operates in two segments, Domestic and International. Its stores provide computing products, such as desktops, notebooks, and peripherals; mobile phones comprising related mobile network carrier commissions; networking products; tablets covering e-readers; smartwatches; and consumer electronics consisting of digital imaging, health and fitness, home theater, portable audio comprising headphones and portable speakers, and smart home products. The company's stores also offer appliances, such as dishwashers, laundry, ovens, refrigerators, blenders, coffee makers, and vacuums; entertainment products consisting of drones, peripherals, movies, music, and toys, as well as gaming hardware and software, and virtual reality and other software products; and other products, such as baby, food and beverage, luggage, outdoor living, and sporting goods. In addition, it provides consultation, delivery, design, health-related, installation, memberships, repair, set-up, technical support, and warranty-related services. The company offers its products through stores and websites under the Best Buy, Best Buy Ads, Best Buy Business, Best Buy Health, CST, Current Health, Geek Squad, Lively, Magnolia, Best Buy Mobile, Pacific Kitchen, Home, and Yardbird, as well as domain names bestbuy.com, currenthealth.com, lively.com, yardbird.com, and bestbuy.ca. As of January 30, 2022, it had 1,144 stores. The company was formerly known as Sound of Music, Inc. The company was incorporated in 1966 and is headquartered in Richfield, Minnesota.

60.44 USD

-1.78 (-2.95%)

Free Cash Flow

Year

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Revenue

47.26B

51.76B

46.3B

43.45B

41.53B

40.32B

39.15B

38.02B

36.91B

35.84B

Revenue %

-

9.52

-10.55

-6.15

-4.43

-2.9

-2.9

-2.9

-2.9

Operating Cash Flow

4.93B

3.25B

1.82B

1.47B

2.1B

2.35B

2.28B

2.21B

2.15B

2.08B

Operating Cash Flow %

10.42

6.28

3.94

3.38

5.05

5.82

5.82

5.82

5.82

Cap Ex

-713M

-737M

-930M

-795M

-706M

-683.13M

-663.31M

-644.05M

-625.36M

-607.21M

Cap Ex %

-1.51

-1.42

-2.01

-1.83

-1.7

-1.69

-1.69

-1.69

-1.69

Free Cash Flow

4.21B

2.52B

894M

675M

1.39B

1.66B

1.61B

1.57B

1.52B

1.48B

Weighted Average Cost Of Capital

Price

60.44

Beta

Diluted Shares Outstanding

216.6M

Costof Debt

3.72

Tax Rate

After Tax Cost Of Debt

2.66

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

4.05B

Total Equity

13.09B

Total Capital

17.14B

Debt Weighting

23.64

Equity Weighting

76.36

Wacc

8.72

Build Up Free Cash Flow

Year

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Revenue

47.26B

51.76B

46.3B

43.45B

41.53B

40.32B

39.15B

38.02B

36.91B

35.84B

Operating Cash Flow

4.93B

3.25B

1.82B

1.47B

2.1B

2.35B

2.28B

2.21B

2.15B

2.08B

Cap Ex

-713M

-737M

-930M

-795M

-706M

-683.13M

-663.31M

-644.05M

-625.36M

-607.21M

Free Cash Flow

4.21B

2.52B

894M

675M

1.39B

1.66B

1.61B

1.57B

1.52B

1.48B

Wacc

8.72

8.72

8.72

8.72

8.72

Pv Lfcf

1.53B

1.37B

1.22B

1.09B

972.81M

Sum Pv Lfcf

6.18B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

8.72

Free Cash Flow T1

1.51B

Terminal Value

22.43B

Present Terminal Value

14.77B

Intrinsic Value

Enterprise Value

20.95B

Net Debt

2.48B

Equity Value

18.47B

Diluted Shares Outstanding

216.6M

Equity Value Per Share

85.29

Projected DCF

85.29 0.291%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep