For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for Best Buy Co., Inc. (BBY) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
Best Buy Co., Inc.
BBY NYSEBest Buy Co., Inc. is a consumer electronics retailer that sells technology products and related services to individual shoppers, businesses, and institutional customers. Best Buy Co., Inc. offers a broad assortment of products, including computers, mobile phones, televisions, appliances, gaming equipment, smart-home devices, wearables, and accessories. The company also provides support services such as delivery, installation, technical support, repair, trade-in, and recycling through its stores, online channels, and in-home service offerings. Its operating model combines product retailing with advisory and after-sales services, helping customers compare, purchase, set up, and maintain technology products. Best Buy Co., Inc. plays a significant role in North American specialty retail by connecting major consumer technology brands with a wide range of end users across home, personal, and business use cases.
Price Overview
Price History (1 Year)
Revenue & Net Income Trend
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics TTM · through Aug 1, 2026
EPS (Diluted): 6.00
Total Equity: $3.18B
Shares: 212,033,333
Total Debt: $1.17B
Cash: $2.26B
EBITDA: $2.51B
Total Debt: $1.17B
Cash: $2.26B
Revenue: $42.20B
Revenue: $42.20B
Revenue: $42.20B
Total Equity: $3.18B
Tax Rate: 26.9%
Equity: $3.18B
Total Debt: $1.17B
Cash: $2.26B
Current Liabilities: $8.94B
Long-Term Debt: $1.16B
Total Debt: $1.17B
Total Equity: $3.18B
Shares: 212,033,333
Shares: 212,033,333
CapEx: -$707.00M
Shares: 212,033,333
Stock Price: $90.27
Net Income: $1.27B
Industry Benchmarks
Income Statement (Annual)
Last updated: Sep 6, 2026 3:22pm (4d ago)| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue | $51.8B | $46.3B | $43.5B | $41.5B | $41.7B |
| Cost of Revenue | $40.1B | $36.4B | $33.8B | $32.1B | $32.3B |
| Gross Profit | $11.6B | $9.9B | $9.6B | $9.4B | $9.4B |
| Operating Expenses | $8.6B | $8.1B | $8.0B | $8.1B | $8.0B |
| Operating Income | $3.0B | $1.8B | $1.6B | $1.3B | $1.4B |
| Net Income | $2.5B | $1.4B | $1.2B | $927.0M | $1.1B |
| EBITDA | $3.9B | $2.7B | $2.5B | $2.1B | $2.2B |
| EPS | $9.94 | $6.31 | $5.70 | $4.31 | $5.06 |
| EPS (Diluted) | $9.84 | $6.29 | $5.68 | $4.28 | $5.04 |
Balance Sheet (Annual)
Last updated: Sep 6, 2026 3:19pm (4d ago)| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Cash & Equivalents | $2.9B | $1.9B | $1.4B | $1.6B | $1.7B |
| Total Current Assets | $10.5B | $8.8B | $7.9B | $8.2B | $8.5B |
| Total Assets | $17.5B | $15.8B | $15.0B | $14.8B | $14.7B |
| Current Liabilities | $10.7B | $9.0B | $7.9B | $8.0B | $7.7B |
| Long-Term Debt | — | — | — | $1.1B | $1.2B |
| Total Liabilities | $14.5B | $13.0B | $11.9B | $12.0B | $11.7B |
| Total Equity | $3.0B | $2.8B | $3.1B | $2.8B | $3.0B |
| Retained Earnings | $2.7B | $2.4B | $2.7B | $2.5B | $2.6B |
Cash Flow (Annual)
Last updated: Sep 6, 2026 3:25pm (4d ago)| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Operating Cash Flow | $3.3B | $1.8B | $1.5B | $2.1B | $2.0B |
| Capital Expenditure | -$737.0M | -$930.0M | -$795.0M | -$706.0M | -$704.0M |
| Free Cash Flow | $2.5B | $894.0M | $675.0M | $1.4B | $1.3B |
| Acquisitions (net) | -$468.0M | — | — | — | — |
| Net Debt Issued / (Repaid) | -$133.0M | -$19.0M | -$19.0M | -$17.0M | -$13.0M |
| Dividends Paid | -$688.0M | -$789.0M | -$801.0M | -$807.0M | -$801.0M |
| Stock Buybacks | -$3.5B | -$1.0B | -$340.0M | -$500.0M | -$273.0M |
| Net Change in Cash | -$2.4B | -$952.0M | -$460.0M | $75.0M | $155.0M |
Growth Trends (YoY %)
Last updated: Sep 6, 2026 3:22pm (4d ago)| Metric | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Revenue Growth | -10.6% | -6.1% | -4.4% | +0.4% |
| Gross Profit Growth | -14.8% | -3.1% | -2.3% | -0.1% |
| Operating Income Growth | -40.9% | -12.3% | -19.8% | +10.1% |
| Net Income Growth | -42.2% | -12.5% | -25.3% | +15.3% |
| EBITDA Growth | -30.6% | -8.0% | -14.8% | +4.3% |
Dividend History (Last 20)
Last updated: Sep 6, 2026 3:19pm (4d ago)| Date | Dividend | Declaration | Record | Payment |
|---|---|---|---|---|
| 2026-06-18 | $0.96 | — | — | — |
| 2026-03-24 | $0.96 | — | — | — |
| 2025-12-16 | $0.95 | — | — | — |
| 2025-09-18 | $0.95 | — | — | — |
| 2025-06-18 | $0.95 | — | — | — |
| 2025-03-25 | $0.95 | — | — | — |
| 2024-12-17 | $0.94 | — | — | — |
| 2024-09-19 | $0.94 | — | — | — |
| 2024-06-20 | $0.94 | — | — | — |
| 2024-03-20 | $0.94 | — | — | — |
| 2023-12-11 | $0.92 | — | — | — |
| 2023-09-18 | $0.92 | — | — | — |
| 2023-06-14 | $0.92 | — | — | — |
| 2023-03-22 | $0.92 | — | — | — |
| 2022-12-12 | $0.88 | — | — | — |
| 2022-09-19 | $0.88 | — | — | — |
| 2022-06-13 | $0.88 | — | — | — |
| 2022-03-23 | $0.88 | — | — | — |
| 2021-12-13 | $0.70 | — | — | — |
| 2021-09-13 | $0.70 | — | — | — |
Deep Analysis
Risk : Reward — upside vs downside from this company's own quarters
Not computed yetNarrative Economics
market-narrative step).
Claude Reading
Let me start with the numbers the models are dancing around. Best Buy's revenue went from $51.76B in FY2022 to $41.69B in FY2026 — a 19.5% collapse — and the "recovery" in the most recent fiscal year is $160M, or 0.4%. That is not stabilization; that is a flat line with a rounding error. Net margin compressed from 4.7% to 2.6% over the same span, and the operating margin sits at 3.3%, which for a company with 22.5% gross margin means SG&A and interest are eating roughly 19 points of gross profit. The quarterly data, however, tells a more nuanced story than the annual averages suggest: the last two quarters show net margins of 3.1% and 3.2%, up from 2.3% and 2.0% a year earlier, and the holiday quarter swung from a 0.8% margin ($117M NI on $13.95B revenue) to 3.9% ($541M on $13.81B). That $424M swing in a single quarter is either a structural improvement in inventory management and markdown discipline, or a one-time benefit from the AI PC and phone refresh cycle pulling higher-margin product through the registers. I suspect it's both, but the AI component is the part that will evaporate within 18 months.
The valuation math is where the prior models and I part ways. The synthesis pegs fair value at $68.53, implying a 24% downside from $90.27. I think that's too punitive. At $1.26B of free cash flow on a $19.03B market cap, the FCF yield is 6.6%, and the dividend yield is 4.2% with a 75% payout ratio. The P/S of 0.46x is cheap by any retail standard. The P/B of 6.46x looks expensive, but that's a buyback artifact: total equity is only $2.96B because the company has been aggressively shrinking its share count, which inflates ROE to 36% and ROIC to 44% — numbers that describe capital structure, not operating excellence. A more honest multiple is EV/EBITDA at 8.3x, which for a flat-revenue consumer retailer with a 4% dividend is unremarkable, not expensive. My own rough DCF — $1.1B normalized FCF (I'm haircutting the $1.26B because the holiday-quarter margin pop may not fully repeat), 2% growth, 9% discount, 2.5% terminal — lands around $95-105 per share before net cash. That's above the current price, not 24% below it. The synthesis model is clearly anchoring on the revenue-decline narrative and underweighting the margin recovery that is actually showing up in the last two quarters.
Where I do agree with the bearish models is on the structural ceiling. Revenue CAGR is -2.1%, earnings CAGR is -7.2%, and the "36.5% FCF CAGR" in the momentum data is a recovery-from-depression artifact, not a growth trajectory. Best Buy has no moat that Amazon, Walmart, or Target can't replicate with better logistics and lower overhead. The Geek Squad and trade-in services are real but too small a revenue slice to justify a multiple re-rating; the narrative layer's estimate that 35-40% of the price is "story" is, if anything, generous — I'd put it closer to 20-25%, because the AI hardware refresh is a genuine 12-18-month demand catalyst, not pure speculation. The sell-side framing of Best Buy as the "last-mile AI retail beneficiary" is the kind of story that gets written into a model, drives a 60% run from the $55 low to $90, and then gets quietly deleted when the refresh cycle normalizes.
The data point that no model flagged prominently enough is the insider selling. On July 13-14, 2026, insiders dumped roughly 900,000 shares — 336,006, 252,380, 107,534, 88,288, 62,072, 42,106, and 11,614 in a two-day cluster — at a price near the 52-week high of $91.27. That's approximately $81 million in insider disposals. Whether these are 10b5-1 pre-scheduled sales or opportunistic exits, the timing at the top of a 64% run from the low is not reassuring. The subsequent A-Award vesting of ~40,000 shares in July and August is routine compensation, not a counter-signal. A careful investor would treat this as management telling you the stock is where they think it should be, and that the AI-refresh tailwind is a known quantity they are monetizing.
GPT Reading
Grok Reading
Advanced Analysis Forensic deep-dive · separate lenses
Best Buy is a mature specialty retailer whose revenue has contracted roughly 20 percent from $51.76B in 2022 to $41.53B in 2025, with a modest rebound to $41.69B in 2026. Operating margin has compressed from 5.9 percent to 3.3 percent over the same span, and net income has fallen from $2.45B to $927M before a partial recovery to $1.07B. The business is not in distress: it generates $1.26B in annual free cash flow, carries a net cash position of $562M, and its earnings are well backed by cash (OCF/NI of 1.58x, Beneish M of -2.78, Altman Z of 4.45). Dilution discipline is a genuine strength: diluted share count has shrunk at a -4 percent CAGR, stock-based comp is only 0.3 percent of revenue, and buybacks exceed SBC by a factor of roughly 800x. The concern is trajectory, not solvency: the company is a shrinking, margin-compressing earner that is funding buybacks out of a declining revenue base, and the CEO has sold over $113M of stock in the visible tape with zero insider purchases in the same window.
Verify before trusting this (5)
- Customer concentration and top-10 supplier terms in the 10-K to assess bargaining power and single-customer risk
- Segment-level revenue split (electronics vs. appliances vs. services) to determine whether the decline is broad-based or concentrated in one category
- Convertible debt or preferred instrument terms that could create future dilution pressure beyond the current buyback program
- Whether the 2026 FCF recovery to $1.26B is driven by working-capital timing or genuine operational improvement
- CEO Schulze's 10b5-1 plan details to determine if the heavy selling is pre-scheduled or discretionary
At $90.27, Best Buy sits well above every defensible valuation anchor. The composite fair value is $70.45 and the signal-adjusted figure is $68.53, implying a 24 to 28 percent premium to what the business earns. The DCF lands at $56.04, meaning the market is paying roughly 61 percent more than the discounted cash flows justify for a retailer whose revenue has fallen a fifth in three years. The anchored-PE method at $124.36 is a clear outlier for a low-single-digit-margin consumer electronics retailer and inflates the composite; stripping it out, the honest deserved value clusters around $55 to $65. Earnings quality is high (score 3), so no haircut is warranted, but that only confirms the numbers are real, not that the price is justified.
Verify before trusting this (4)
- Next two earnings calls: is Geek Squad revenue growing double digits or flat, and is the AI hardware refresh showing up in comps or still a narrative?
- 10-K segment detail: what share of total revenue is now services vs. product, and is the product line still declining?
- Buyback authorization remaining and pace - if the company is buying back 5-8 percent of shares per year, the per-share DCF is higher than the headline $56
- Any guidance on 2026-2027 revenue trajectory - is management projecting flat, declining, or growing top line?
This lens hasn't been run for this ticker yet.
This lens hasn't been run for this ticker yet.
Prediction unavailable. No usable fair-value anchor — composite, DCF and anchored-PE are all absent from valuation-synthesis. Typical for pre-profit / narrative-platform names where those methods don't apply.