investorscraft@gmail.com

Intrinsic Value of Big Lots, Inc. (BIG)

Previous Close$4.36
Intrinsic Value
Upside potential
Previous Close
$4.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-01-31 and quarterly data as of 2023-07-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %-11.1NaN
Revenue, $5468NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m5730NaN
Operating income, $m-262NaN
EBITDA, $m-105NaN
Interest expense (income), $mNaN
Earnings before tax, $m-280NaN
Tax expense, $m-70NaN
Net income, $m-211NaN

BALANCE SHEET

Cash and short-term investments, $m45NaN
Total assets, $m3691NaN
Adjusted assets (=assets-cash), $m3646NaN
Average production assets, $m5664NaN
Working capital, $m365NaN
Total debt, $m555NaN
Total liabilities, $m2927NaN
Total equity, $m764NaN
Debt-to-equity ratio0.727NaN
Adjusted equity ratio0.267NaN

CASH FLOW

Net income, $m-211NaN
Depreciation, amort., depletion, $m156NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-144NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-159NaN
Free cash flow, $m15NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m365
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount