Valuation models
price $95.65 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused89.88 – 130.34106.6310% undervaluedDCF · Perpetuity growth · 10y93.86 – 133.71110.4013% undervaluedDCF · EBITDA exit · 5y159.14 – 174.03166.3943% undervaluedDCF · EBITDA exit · 10y142.58 – 167.40154.4038% undervaluedP/E · peers110.56 – 249.11163.8842% undervaluedP/E · own history67.23 – 96.3681.3618% overvaluedPEG—122.4622% undervaluedEV/EBITDA · peers133.93 – 357.17190.9950% undervaluedEV/Revenue · peers578.44 – 2,324.861,014.6691% undervaluedEarnings power value49.66 – 74.6460.0259% overvaluedDividend discount58.06 – 122.0580.8518% overvaluedWall St. consensus target—90.006% aboveCost of capital (WACC)—8.82%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
106.63
Best Buy closed at $95.65 — undervalued by 10% vs model.
89.88the model's range130.34
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
60.02 – 1,014.66
Wall St. target
90.00 6% above
Below model, 1y
17 of 30 days
How it is valued
Valued asCyclical
Revenue declining (~-2% recent)Thin margins (2.6% net margin)Strong dividend yieldHighly cyclical earningsStrong FCF yield (6.3%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.