investorscraft@gmail.com

Intrinsic ValueBed Bath & Beyond Inc (BBY.DE)

Previous Close0.11
Intrinsic Value
Upside potential
Previous Close
0.11

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 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 North American retail and institutional markets. The company’s product portfolio spans bed linens, bath items, kitchen textiles, housewares, and juvenile products, distributed through approximately 1,530 stores and digital platforms. Its brands include Bed Bath & Beyond, Harmon, buybuy BABY, and Cost Plus World Market, targeting mid-to-upper-income consumers seeking home goods. The company faces intense competition from e-commerce giants and big-box retailers, which has pressured its market share. Bed Bath & Beyond’s historical strength in curated in-store experiences has been challenged by shifting consumer preferences toward online shopping. Its institutional sales segment provides bulk purchasing solutions, but retail remains the dominant revenue driver. The company’s multi-brand strategy aims to capture niche markets, though execution risks persist amid operational restructuring.

Revenue Profitability And Efficiency

In FY 2022, Bed Bath & Beyond reported revenue of €7.87 billion, reflecting its scale in the specialty retail sector. However, the company posted a net loss of €559.6 million, with diluted EPS of -€5.64, signaling significant profitability challenges. Operating cash flow was marginally positive at €17.9 million, but capital expenditures of €354.2 million underscored ongoing investments in store optimization and digital capabilities.

Earnings Power And Capital Efficiency

The company’s negative earnings and high operating costs highlight inefficiencies in its business model. Elevated debt levels and restructuring expenses have further strained capital efficiency. Bed Bath & Beyond’s ability to generate sustainable earnings remains uncertain, as it navigates competitive pressures and operational turnaround efforts.

Balance Sheet And Financial Health

Bed Bath & Beyond’s balance sheet shows €439.5 million in cash and equivalents against total debt of €3.03 billion, indicating leveraged financial health. The debt burden, coupled with recurring losses, raises liquidity concerns. While the company has undertaken cost-cutting measures, its ability to service debt hinges on improving operational performance and free cash flow generation.

Growth Trends And Dividend Policy

The company’s revenue trends have been volatile, with declining same-store sales and market share erosion. Bed Bath & Beyond paid a dividend of €0.17 per share in FY 2022, but its sustainability is questionable given financial losses. Growth initiatives focus on e-commerce expansion and private-label offerings, though execution risks remain high in a competitive landscape.

Valuation And Market Expectations

With a market cap of €16.9 million and negative earnings, the stock reflects investor skepticism about the company’s turnaround prospects. The absence of beta data suggests limited correlation with broader market movements, likely due to idiosyncratic risks tied to restructuring outcomes.

Strategic Advantages And Outlook

Bed Bath & Beyond’s brand recognition and store footprint provide a foundation for recovery, but its outlook is clouded by operational challenges. Strategic pivots toward digital transformation and cost rationalization are critical. Success hinges on regaining consumer relevance and stabilizing profitability in a rapidly evolving retail environment.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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