Intrinsic value of Best Buy Co., Inc. - BBY

Previous Close

$65.48

  Intrinsic Value

$84.53

stock screener

  Rating & Target

buy

+29%

Previous close

$65.48

 
Intrinsic value

$84.53

 
Up/down potential

+29%

 
Rating

buy

We calculate the intrinsic value of BBY stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 17.6

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  2.90
  3.11
  3.30
  3.47
  3.62
  3.76
  3.88
  4.00
  4.10
  4.19
  4.27
  4.34
  4.41
  4.47
  4.52
  4.57
  4.61
  4.65
  4.68
  4.72
  4.74
  4.77
  4.79
  4.81
  4.83
  4.85
  4.86
  4.88
  4.89
  4.90
Revenue, $m
  43,373
  44,722
  46,198
  47,800
  49,532
  51,394
  53,390
  55,524
  57,798
  60,217
  62,787
  65,513
  68,400
  71,455
  74,684
  78,096
  81,697
  85,495
  89,501
  93,722
  98,169
  102,851
  107,781
  112,970
  118,429
  124,172
  130,212
  136,564
  143,242
  150,262
Variable operating expenses, $m
  41,334
  42,618
  44,022
  45,548
  47,196
  48,969
  50,870
  52,900
  55,065
  57,369
  59,773
  62,368
  65,116
  68,025
  71,099
  74,346
  77,774
  81,391
  85,204
  89,222
  93,456
  97,914
  102,607
  107,546
  112,743
  118,211
  123,961
  130,007
  136,365
  143,048
Fixed operating expenses, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  41,334
  42,618
  44,022
  45,548
  47,196
  48,969
  50,870
  52,900
  55,065
  57,369
  59,773
  62,368
  65,116
  68,025
  71,099
  74,346
  77,774
  81,391
  85,204
  89,222
  93,456
  97,914
  102,607
  107,546
  112,743
  118,211
  123,961
  130,007
  136,365
  143,048
Operating income, $m
  2,040
  2,105
  2,175
  2,252
  2,335
  2,425
  2,521
  2,623
  2,732
  2,848
  3,014
  3,145
  3,284
  3,430
  3,585
  3,749
  3,922
  4,104
  4,297
  4,499
  4,713
  4,938
  5,174
  5,423
  5,686
  5,961
  6,251
  6,556
  6,877
  7,214
EBITDA, $m
  2,611
  2,693
  2,781
  2,878
  2,982
  3,094
  3,215
  3,343
  3,480
  3,626
  3,780
  3,944
  4,118
  4,302
  4,497
  4,702
  4,919
  5,148
  5,389
  5,643
  5,911
  6,193
  6,489
  6,802
  7,130
  7,476
  7,840
  8,222
  8,624
  9,047
Interest expense (income), $m
  76
  75
  89
  106
  124
  144
  165
  188
  213
  239
  267
  297
  328
  362
  398
  435
  475
  517
  561
  608
  657
  709
  764
  822
  882
  946
  1,013
  1,084
  1,159
  1,237
  1,319
Earnings before tax, $m
  1,965
  2,015
  2,069
  2,128
  2,191
  2,260
  2,332
  2,410
  2,493
  2,581
  2,717
  2,817
  2,922
  3,033
  3,150
  3,274
  3,405
  3,543
  3,689
  3,842
  4,004
  4,174
  4,353
  4,541
  4,739
  4,948
  5,167
  5,398
  5,640
  5,895
Tax expense, $m
  531
  544
  559
  575
  592
  610
  630
  651
  673
  697
  734
  761
  789
  819
  851
  884
  919
  957
  996
  1,037
  1,081
  1,127
  1,175
  1,226
  1,280
  1,336
  1,395
  1,457
  1,523
  1,592
Net income, $m
  1,435
  1,471
  1,511
  1,553
  1,600
  1,649
  1,703
  1,760
  1,820
  1,884
  1,984
  2,056
  2,133
  2,214
  2,300
  2,390
  2,486
  2,587
  2,693
  2,805
  2,923
  3,047
  3,177
  3,315
  3,460
  3,612
  3,772
  3,940
  4,117
  4,303

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  13,428
  13,846
  14,303
  14,799
  15,335
  15,911
  16,529
  17,190
  17,894
  18,643
  19,439
  20,283
  21,176
  22,122
  23,122
  24,178
  25,293
  26,469
  27,709
  29,016
  30,393
  31,843
  33,369
  34,975
  36,665
  38,443
  40,313
  42,280
  44,347
  46,521
Adjusted assets (=assets-cash), $m
  13,428
  13,846
  14,303
  14,799
  15,335
  15,911
  16,529
  17,190
  17,894
  18,643
  19,439
  20,283
  21,176
  22,122
  23,122
  24,178
  25,293
  26,469
  27,709
  29,016
  30,393
  31,843
  33,369
  34,975
  36,665
  38,443
  40,313
  42,280
  44,347
  46,521
Revenue / Adjusted assets
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
  3.230
Average production assets, $m
  2,646
  2,728
  2,818
  2,916
  3,021
  3,135
  3,257
  3,387
  3,526
  3,673
  3,830
  3,996
  4,172
  4,359
  4,556
  4,764
  4,983
  5,215
  5,460
  5,717
  5,988
  6,274
  6,575
  6,891
  7,224
  7,574
  7,943
  8,330
  8,738
  9,166
Working capital, $m
  -607
  -626
  -647
  -669
  -693
  -720
  -747
  -777
  -809
  -843
  -879
  -917
  -958
  -1,000
  -1,046
  -1,093
  -1,144
  -1,197
  -1,253
  -1,312
  -1,374
  -1,440
  -1,509
  -1,582
  -1,658
  -1,738
  -1,823
  -1,912
  -2,005
  -2,104
Total debt, $m
  1,627
  1,929
  2,259
  2,618
  3,005
  3,422
  3,869
  4,346
  4,855
  5,397
  5,972
  6,582
  7,229
  7,912
  8,635
  9,399
  10,205
  11,055
  11,952
  12,897
  13,892
  14,940
  16,044
  17,205
  18,427
  19,713
  21,065
  22,486
  23,981
  25,553
Total liabilities, $m
  9,709
  10,011
  10,341
  10,700
  11,087
  11,504
  11,951
  12,428
  12,937
  13,479
  14,054
  14,664
  15,311
  15,994
  16,717
  17,481
  18,287
  19,137
  20,034
  20,979
  21,974
  23,022
  24,126
  25,287
  26,509
  27,795
  29,147
  30,568
  32,063
  33,635
Total equity, $m
  3,720
  3,835
  3,962
  4,099
  4,248
  4,407
  4,579
  4,762
  4,957
  5,164
  5,385
  5,618
  5,866
  6,128
  6,405
  6,697
  7,006
  7,332
  7,675
  8,037
  8,419
  8,820
  9,243
  9,688
  10,156
  10,649
  11,167
  11,711
  12,284
  12,886
Total liabilities and equity, $m
  13,429
  13,846
  14,303
  14,799
  15,335
  15,911
  16,530
  17,190
  17,894
  18,643
  19,439
  20,282
  21,177
  22,122
  23,122
  24,178
  25,293
  26,469
  27,709
  29,016
  30,393
  31,842
  33,369
  34,975
  36,665
  38,444
  40,314
  42,279
  44,347
  46,521
Debt-to-equity ratio
  0.440
  0.500
  0.570
  0.640
  0.710
  0.780
  0.840
  0.910
  0.980
  1.050
  1.110
  1.170
  1.230
  1.290
  1.350
  1.400
  1.460
  1.510
  1.560
  1.600
  1.650
  1.690
  1.740
  1.780
  1.810
  1.850
  1.890
  1.920
  1.950
  1.980
Adjusted equity ratio
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277
  0.277

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  1,435
  1,471
  1,511
  1,553
  1,600
  1,649
  1,703
  1,760
  1,820
  1,884
  1,984
  2,056
  2,133
  2,214
  2,300
  2,390
  2,486
  2,587
  2,693
  2,805
  2,923
  3,047
  3,177
  3,315
  3,460
  3,612
  3,772
  3,940
  4,117
  4,303
Depreciation, amort., depletion, $m
  572
  588
  606
  626
  647
  670
  694
  720
  748
  777
  766
  799
  834
  872
  911
  953
  997
  1,043
  1,092
  1,143
  1,198
  1,255
  1,315
  1,378
  1,445
  1,515
  1,589
  1,666
  1,748
  1,833
Funds from operations, $m
  2,006
  2,059
  2,117
  2,179
  2,247
  2,319
  2,397
  2,479
  2,568
  2,662
  2,750
  2,855
  2,967
  3,086
  3,211
  3,343
  3,482
  3,630
  3,785
  3,948
  4,120
  4,302
  4,492
  4,693
  4,905
  5,127
  5,361
  5,606
  5,865
  6,136
Change in working capital, $m
  -17
  -19
  -21
  -22
  -24
  -26
  -28
  -30
  -32
  -34
  -36
  -38
  -40
  -43
  -45
  -48
  -50
  -53
  -56
  -59
  -62
  -66
  -69
  -73
  -76
  -80
  -85
  -89
  -93
  -98
Cash from operations, $m
  2,023
  2,078
  2,137
  2,202
  2,271
  2,345
  2,425
  2,509
  2,600
  2,695
  2,786
  2,894
  3,008
  3,129
  3,256
  3,391
  3,533
  3,683
  3,841
  4,007
  4,183
  4,367
  4,561
  4,766
  4,981
  5,207
  5,445
  5,695
  5,958
  6,235
Maintenance CAPEX, $m
  -514
  -529
  -546
  -564
  -583
  -604
  -627
  -651
  -677
  -705
  -735
  -766
  -799
  -834
  -872
  -911
  -953
  -997
  -1,043
  -1,092
  -1,143
  -1,198
  -1,255
  -1,315
  -1,378
  -1,445
  -1,515
  -1,589
  -1,666
  -1,748
New CAPEX, $m
  -76
  -82
  -90
  -98
  -106
  -114
  -122
  -130
  -139
  -148
  -157
  -166
  -176
  -186
  -197
  -208
  -220
  -232
  -244
  -257
  -271
  -286
  -301
  -316
  -333
  -350
  -368
  -387
  -407
  -428
Cash from investing activities, $m
  -590
  -611
  -636
  -662
  -689
  -718
  -749
  -781
  -816
  -853
  -892
  -932
  -975
  -1,020
  -1,069
  -1,119
  -1,173
  -1,229
  -1,287
  -1,349
  -1,414
  -1,484
  -1,556
  -1,631
  -1,711
  -1,795
  -1,883
  -1,976
  -2,073
  -2,176
Free cash flow, $m
  1,433
  1,467
  1,502
  1,540
  1,582
  1,627
  1,676
  1,728
  1,783
  1,843
  1,894
  1,961
  2,032
  2,108
  2,187
  2,272
  2,360
  2,454
  2,553
  2,658
  2,768
  2,884
  3,006
  3,134
  3,270
  3,412
  3,562
  3,719
  3,885
  4,059
Issuance/(repayment) of debt, $m
  272
  302
  330
  359
  388
  417
  447
  478
  509
  542
  575
  610
  646
  684
  723
  764
  806
  850
  897
  945
  995
  1,048
  1,103
  1,161
  1,222
  1,285
  1,352
  1,422
  1,495
  1,571
Issuance/(repurchase) of shares, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  272
  302
  330
  359
  388
  417
  447
  478
  509
  542
  575
  610
  646
  684
  723
  764
  806
  850
  897
  945
  995
  1,048
  1,103
  1,161
  1,222
  1,285
  1,352
  1,422
  1,495
  1,571
Total cash flow (excl. dividends), $m
  1,705
  1,769
  1,832
  1,899
  1,970
  2,044
  2,123
  2,205
  2,292
  2,384
  2,470
  2,571
  2,679
  2,791
  2,910
  3,035
  3,166
  3,305
  3,450
  3,603
  3,763
  3,932
  4,109
  4,296
  4,492
  4,698
  4,914
  5,141
  5,380
  5,630
Retained Cash Flow (-), $m
  -108
  -116
  -127
  -137
  -148
  -160
  -171
  -183
  -195
  -208
  -220
  -234
  -248
  -262
  -277
  -293
  -309
  -326
  -343
  -362
  -381
  -402
  -423
  -445
  -468
  -493
  -518
  -545
  -573
  -602
Prev. year cash balance distribution, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  1,597
  1,653
  1,705
  1,762
  1,821
  1,884
  1,951
  2,022
  2,097
  2,177
  2,249
  2,338
  2,431
  2,529
  2,633
  2,743
  2,858
  2,979
  3,106
  3,241
  3,382
  3,530
  3,687
  3,851
  4,024
  4,205
  4,396
  4,596
  4,807
  5,028
Discount rate, %
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
  1,531
  1,513
  1,484
  1,450
  1,412
  1,368
  1,318
  1,264
  1,205
  1,141
  1,068
  998
  924
  849
  773
  697
  622
  549
  478
  412
  350
  293
  242
  196
  157
  123
  94
  71
  52
  38
Current shareholders' claim on cash, %
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

Best Buy Co., Inc. is a provider of technology products, services and solutions. The Company offers products and services to the customers visiting its stores, engaging with Geek Squad agents, or using its Websites or mobile applications. It has operations in the United States, Canada and Mexico. The Company operates through two segments: Domestic and International. The Domestic segment consists of the operations in all states, districts and territories of the United States, under various brand names, including Best Buy, bestbuy.com, Best Buy Mobile, Best Buy Direct, Best Buy Express, Geek Squad, Magnolia Home Theater, and Pacific Kitchen and Home. The International segment consists of all operations in Canada and Mexico under the brand names, Best Buy, bestbuy.com.ca, bestbuy.com.mx, Best Buy Express, Best Buy Mobile and Geek Squad. As of December 31, 2016, the Company operated 1,200 large-format and 400 small-format stores throughout its Domestic and International segments.

FINANCIAL RATIOS  of  Best Buy Co., Inc. (BBY)

Valuation Ratios
P/E Ratio 16.6
Price to Sales 0.5
Price to Book 4.3
Price to Tangible Book
Price to Cash Flow 8
Price to Free Cash Flow 10.4
Growth Rates
Sales Growth Rate -0.3%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -10.3%
Cap. Spend. - 3 Yr. Gr. Rate 1.2%
Financial Strength
Quick Ratio 89
Current Ratio 0.1
LT Debt to Equity 28.1%
Total Debt to Equity 29%
Interest Coverage 25
Management Effectiveness
Return On Assets 9.3%
Ret/ On Assets - 3 Yr. Avg. 8.3%
Return On Total Capital 20.2%
Ret/ On T. Cap. - 3 Yr. Avg. 18.1%
Return On Equity 27%
Return On Equity - 3 Yr. Avg. 24.5%
Asset Turnover 2.9
Profitability Ratios
Gross Margin 24%
Gross Margin - 3 Yr. Avg. 23.2%
EBITDA Margin 6.5%
EBITDA Margin - 3 Yr. Avg. 5.6%
Operating Margin 4.7%
Oper. Margin - 3 Yr. Avg. 3.9%
Pre-Tax Margin 4.6%
Pre-Tax Margin - 3 Yr. Avg. 3.8%
Net Profit Margin 3.1%
Net Profit Margin - 3 Yr. Avg. 2.8%
Effective Tax Rate 33.5%
Eff/ Tax Rate - 3 Yr. Avg. 27.4%
Payout Ratio 41.1%

BBY stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the BBY stock intrinsic value calculation we used $42151 million for the last fiscal year's total revenue generated by Best Buy Co., Inc.. The default revenue input number comes from 0001 income statement of Best Buy Co., Inc.. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our BBY stock valuation model: a) initial revenue growth rate of 2.9% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for BBY is calculated based on our internal credit rating of Best Buy Co., Inc., is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Best Buy Co., Inc..
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of BBY stock the variable cost ratio is equal to 95.3%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for BBY stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.5% for Best Buy Co., Inc..

Corporate tax rate of 27% is the nominal tax rate for Best Buy Co., Inc.. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the BBY stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for BBY are equal to 6.1%.

Life of production assets of 4.1 years is the average useful life of capital assets used in Best Buy Co., Inc. operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for BBY is equal to -1.4%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $3612 million for Best Buy Co., Inc. - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 269.137 million for Best Buy Co., Inc. is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Best Buy Co., Inc. at the current share price and the inputted number of shares is $17.6 billion.

RELATED COMPANIES Price Int.Val. Rating
CONN Conn's, In 19.47 7.89  str.sell
AAPL Apple Inc. 206.50 166.34  hold
ARCI Appliance Recy 3.45 3.05  str.buy

CONTACT US      

About X-FIN       Privacy policy       Terms of use      

Copyright © X-FIN.com 2005-2019. All rigths reserved.