Best Buy
BBY stock analysis · Consumer Discretionary · Computer & Electronics Retail
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-06-03. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Equity cash-flow scenario · SEC outstanding shares at 2026-06-03 · 19.5% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
43 sector peers · median 24.8×
How this is calculated ↗Historical multiples
7 annual observations · snapshot P/E 15.0× · 1.2% versus history
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy · parent-equity fallback (scope limitation) · short-term borrowing coverage incomplete
How this is calculated ↗Value composite
Annual basis · read assumptions below
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Annual basis · read assumptions below
How this is calculated ↗Accrual quality
Parent-earnings fallback versus consolidated cash flow · scope limitation
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $113.71 | $124.07 | $135.20 |
| 10.0% | $83.32 | $90.66 | $98.53 |
| 12.0% | $65.74 | $71.33 | $77.33 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2026-01-31 | 41.7B | 1.1B | 2B | 704M | 14.7B |
| 2025-02-01 | 41.5B | 927M | 2.1B | 706M | 14.8B |
| 2024-02-03 | 43.5B | 1.2B | 1.5B | 795M | 15B |
| 2023-01-28 | 46.3B | 1.4B | 1.8B | 930M | 15.8B |
| 2022-01-29 | 51.8B | 2.5B | 3.3B | 737M | 17.5B |
| 2021-01-30 | 47.3B | 1.8B | 4.9B | 713M | 19.1B |
| 2020-02-01 | 43.6B | 1.5B | 2.6B | 743M | 15.6B |
| 2019-02-02 | 42.9B | 1.5B | 2.4B | 819M | 12.9B |
| 2018-02-03 | 42.2B | 1B | 2.1B | 688M | 13B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 41.7B | RevenueFromContractWithCustomerIncludingAssessedTax | 2026-03-18 |
| netIncome | 1.1B | NetIncomeLoss Parent-attributable fallback: a verified consolidated total is unavailable in the supported tags. Noncontrolling interests have not been assumed to be zero; this may differ in scope from consolidated cash flow or operating income. | 2026-03-18 |
| Parent/common earnings proxy | 1.1B | NetIncomeLoss | 2026-03-18 |
| cfo | 2B | NetCashProvidedByUsedInOperatingActivities | 2026-03-18 |
| capex | 704M | PaymentsToAcquirePropertyPlantAndEquipment | 2026-03-18 |
| operatingIncome | 1.4B | OperatingIncomeLoss | 2026-03-18 |
| assets | 14.7B | Assets | 2026-03-18 |
| equity | 3B | StockholdersEquity Parent-attributable fallback: a verified consolidated total is unavailable in the supported tags. Noncontrolling interests have not been assumed to be zero; this may differ in scope from consolidated cash flow or operating income. | 2026-03-18 |
| Parent book equity proxy | 3B | StockholdersEquity | 2026-03-18 |
| debt | 1.2B | LongTermDebtAndCapitalLeaseObligationsCurrent + LongTermDebtAndCapitalLeaseObligations | 2026-03-18 |
| shortDebt | — | Not reported under a supported tag | — |
| cash | 1.7B | CashAndCashEquivalentsAtCarryingValue | 2026-03-18 |
| shares | 212.1M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-03-18 |
| dividends | 801M | PaymentsOfDividends | 2026-03-18 |
| buybacks | 273M | PaymentsForRepurchaseOfCommonStock | 2026-03-18 |
| issuance | 5M | ProceedsFromIssuanceOfCommonStock | 2026-03-18 |