Discounted Cash Flow
Best BUY Co. Inc.
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $53.5b | $1.7b | $2.7b | 3.1% | $3.86 |
| 2018 | $57.2b (7.0%) | $1.4b (-18.6%) | $2.0b (-26.0%) | 2.4% (-23.9%) | $3.33 (-13.7%) |
| 2019 | $58.2b (1.7%) | $2.0b (46.4%) | $2.2b (9.4%) | 3.4% (43.9%) | $5.30 (59.2%) |
| 2020 | $59.2b (1.8%) | $2.1b (5.3%) | $2.5b (14.7%) | 3.5% (3.4%) | $5.82 (9.8%) |
| 2021 | $64.1b (8.3%) | $2.4b (16.7%) | $5.7b (131.3%) | 3.8% (7.7%) | $6.93 (19.1%) |
| 2022 | $70.2b (9.5%) | $3.3b (36.5%) | $3.4b (-40.3%) | 4.7% (24.6%) | $9.94 (43.4%) |
| 2023 | $62.8b (-10.6%) | $1.9b (-42.2%) | $1.2b (-64.5%) | 3.1% (-35.4%) | $6.31 (-36.5%) |
| 2024 | $58.9b (-6.1%) | $1.7b (-12.5%) | $915.6m (-24.5%) | 2.9% (-6.8%) | $5.70 (-9.7%) |
| 2025 | $56.3b (-4.4%) | $1.3b (-25.3%) | $1.9b (106.2%) | 2.2% (-21.8%) | $4.31 (-24.4%) |
| 2026 | $56.6b (0.4%) | $1.5b (15.3%) | $1.7b (-9.6%) | 2.6% (14.9%) | $5.06 (17.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in GBP. Values above are converted to USD for comparison with the US-listed share price.
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Net debt deduction: —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.