investorscraft@gmail.com

Intrinsic ValueBed Bath & Beyond Inc (0HMI.L)

Previous Close£0.08
Intrinsic Value
Upside potential
Previous Close
£0.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bed Bath & Beyond Inc operates as a specialty retailer focused on domestics merchandise and home furnishings, serving both retail and institutional customers. The company’s product portfolio includes bed linens, bath items, kitchen textiles, housewares, and juvenile products, distributed through approximately 1,530 stores and digital platforms. Despite its broad reach, the company faces intense competition from e-commerce giants and big-box retailers, which have eroded its historical market position. Bed Bath & Beyond’s multi-brand strategy, encompassing Harmon Face Values and buybuy BABY, aims to diversify its revenue streams but has struggled with operational inefficiencies and declining foot traffic. The company’s institutional sales segment provides bulk purchasing options, though this has not offset broader retail challenges. Once a dominant player in home goods, the firm now contends with shrinking margins and a need for strategic restructuring to regain relevance in a rapidly evolving sector.

Revenue Profitability And Efficiency

In FY 2023, Bed Bath & Beyond reported revenue of $5.34 billion, reflecting ongoing struggles in a competitive retail landscape. The company posted a net loss of $3.50 billion, with diluted EPS at -$36.03, underscoring severe profitability challenges. Operating cash flow was negative at -$990.98 million, exacerbated by high operational costs and weak sales performance. Capital expenditures totaled -$332.89 million, indicating constrained investment capacity amid financial distress.

Earnings Power And Capital Efficiency

The company’s earnings power remains severely diminished, as evidenced by its substantial net loss and negative operating cash flow. Capital efficiency is further strained by declining revenue and elevated costs, limiting its ability to reinvest in growth initiatives. With no dividend payouts and a lack of debt, the firm’s financial flexibility is contingent on operational turnaround efforts, which have yet to materialize.

Balance Sheet And Financial Health

Bed Bath & Beyond’s balance sheet shows minimal cash reserves of $65.85 million, with no reported debt, suggesting a liquidity crunch. The absence of leverage provides some breathing room, but the company’s negative cash flow and steep losses raise concerns about its ability to sustain operations without external financing or restructuring. Financial health remains precarious given these challenges.

Growth Trends And Dividend Policy

The company exhibits no meaningful growth trends, with revenue declines and persistent losses dominating its recent performance. Bed Bath & Beyond does not pay dividends, redirecting limited resources toward stabilizing operations. Its historical growth via store expansion has reversed, with the focus now shifting to cost-cutting and potential asset sales to mitigate further deterioration.

Valuation And Market Expectations

With a market cap of approximately $32.23 million, the company’s valuation reflects deep skepticism about its turnaround prospects. A beta of 1.52 indicates high volatility, aligning with its distressed financial state. Market expectations remain low, with investors likely pricing in continued operational challenges and limited near-term recovery potential.

Strategic Advantages And Outlook

Bed Bath & Beyond’s primary advantages include its established brand recognition and diversified product offerings, though these have not translated into recent success. The outlook remains uncertain, hinging on the company’s ability to streamline operations, reduce costs, and adapt to shifting consumer preferences. Without significant strategic changes, the risk of further decline persists in an increasingly digital and competitive retail environment.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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