Cheap and healthy — worth a proper look.

The math shows a margin of safety, and nothing is obviously deteriorating.

Current price
$89.22
Market cap ≈ $19B
Intrinsic value
$116
range $87 – $160
Margin of safety
+30%
below fair value
2 FY17 1 FY18 2 FY19 2 FY20 4 FY21 3 FY22 1 FY23 1 FY24 1 FY25 1 FY26

What the math is really telling you. Watch whether cash flow is compounding — that, more than any single year, is what a value read hangs on.

  • Good:
    Undervalued
    Fair value ~$116 vs $89 — a margin of safety of 30%.
  • Good:
    Price is in line with its record
    Priced for ~1%/yr, roughly what it has delivered (12.1%/yr).
  • Good:
    Revenue still growing
    Up 0.4% last year — demand isn't the problem.
  • Good:
    Cash flow compounding
    Free cash flow up ~12.1%/yr — the engine is growing.
  • Good:
    Fortress balance sheet
    Net cash positive (+$1B) — little solvency risk. It also has $3B of operating-lease commitments — about 2.3× annual free cash flow — which this figure does not count as debt.

Where this number comes from →

How this was built. Every figure is computed from Best Buy Co., Inc.'s SEC filings — no estimates, no AI. Two-stage DCF: 9% discount rate, 5% free-cash-flow growth for 10 years, 2.5% terminal. Free cash flow is operating cash flow less capital spending. Net cash is cash and marketable securities less borrowings, commercial paper and finance leases; operating leases are disclosed but never counted as debt. Fundamentals are from the FY26 annual report and change only when a new one is filed. Price of $89.22 taken 2026-09-08 (Google Finance, manual entry, 2026-09-11) — it is not live and does not move during the day.

TickerMath is an educational tool, not investment advice — it computes one model from SEC filings and can be wrong. How we compute this →