investorscraft@gmail.com

Intrinsic ValueBest Buy Co., Inc. (0R18.L)

Previous Close£64.78
Intrinsic Value
Upside potential
Previous Close
£64.78

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. is a leading specialty retailer in the consumer electronics and technology sector, operating primarily in the U.S. and Canada. The company generates revenue through a diversified product portfolio, including computing devices, mobile phones, home appliances, entertainment products, and smart home solutions. Its omnichannel strategy integrates physical stores with e-commerce platforms, supported by value-added services like Geek Squad technical support, installation, and warranty programs. Best Buy holds a dominant market position as a one-stop destination for tech-savvy consumers and businesses, leveraging its strong brand recognition and extensive retail footprint. The company competes in a highly dynamic industry, facing pressure from online retailers and direct-to-consumer brands, but maintains relevance through curated product assortments, competitive pricing, and customer-centric services. Strategic initiatives, such as Best Buy Health and B2B offerings, further diversify its revenue streams and reinforce its adaptability in evolving market conditions.

Revenue Profitability And Efficiency

Best Buy reported revenue of $41.53 billion for the fiscal year ending 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 disciplined reinvestment in store upgrades, digital infrastructure, and supply chain optimization to sustain long-term competitiveness.

Earnings Power And Capital Efficiency

Diluted EPS stood at $4.28, supported by stable demand for consumer electronics and services. The company’s ability to monetize its retail and service ecosystem, including high-margin offerings like Geek Squad and extended warranties, enhances earnings quality. Best Buy’s capital efficiency is evident in its balanced approach to growth investments and shareholder returns, though macroeconomic headwinds may pressure discretionary spending.

Balance Sheet And Financial Health

Best Buy maintains a robust balance sheet with $1.58 billion in cash and equivalents, against total debt of $4.05 billion. The manageable leverage profile provides flexibility for strategic initiatives and dividend payments. Liquidity remains adequate, with operating cash flow covering debt obligations and sustaining capital allocation priorities.

Growth Trends And Dividend Policy

Revenue growth has moderated post-pandemic, reflecting normalization in consumer electronics demand. The company’s dividend payout of $3.77 per share underscores its commitment to returning capital to shareholders, supported by consistent free cash flow generation. Future growth may hinge on expanding higher-margin services and healthcare verticals, alongside cost optimization efforts.

Valuation And Market Expectations

With a market capitalization of $14.95 billion and a beta of 1.3, Best Buy is viewed as a moderately volatile play in the consumer cyclical sector. Investors appear to price in expectations of steady but muted growth, balancing the company’s market leadership against sector-wide challenges like e-commerce competition and inflationary pressures.

Strategic Advantages And Outlook

Best Buy’s strategic advantages include its omnichannel reach, trusted brand, and service-driven differentiation. The outlook remains cautiously optimistic, with opportunities in healthcare technology and B2B expansion offsetting softer consumer demand. Execution on cost management and digital transformation will be critical to maintaining profitability in a competitive retail landscape.

Sources

Company filings, market data

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