Build-A-Bear Workshop Inc
NYSE:BBW
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (1.8), the stock would be worth $44.22 (23% upside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 1.4 | $36.02 |
0%
|
| 3-Year Average | 1.8 | $44.22 |
+23%
|
| 5-Year Average | 1.4 | $35.16 |
-2%
|
| Industry Average | 1.7 | $41.83 |
+16%
|
| Country Average | 1.5 | $37.41 |
+4%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Build-A-Bear Workshop Inc
NYSE:BBW
|
461.4m USD | 1.4 | 8.8 | |
| JP |
|
Paris Miki Holdings Inc
TSE:7455
|
58T JPY | 0.7 | 27.7 | |
| CN |
|
Pop Mart International Group Ltd
HKEX:9992
|
211.1B HKD | 13 | 14.7 | |
| US |
|
Ulta Beauty Inc
NASDAQ:ULTA
|
23.5B USD | 3.9 | 20.4 | |
| US |
|
DICK'S Sporting Goods Inc
NYSE:DKS
|
20B USD | 1.4 | 23.5 | |
| CN |
|
China Tourism Group Duty Free Corp Ltd
SSE:601888
|
135.8B CNY | 3 | 37.9 | |
| US |
|
Tractor Supply Co
NASDAQ:TSCO
|
17.8B USD | 2 | 16.5 | |
| HK |
|
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
|
104.9B HKD | 1.6 | 17.9 | |
| US |
|
Five Below Inc
NASDAQ:FIVE
|
12.7B USD | 3.2 | 35.5 | |
| NL |
G
|
Grandvision NV
F:8GV
|
7.2B EUR | 2 | 20.1 | |
| JP |
|
Sanrio Co Ltd
TSE:8136
|
1.1T JPY | 10.8 | 21.4 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.9 |
| Median | 1.5 |
| 70th Percentile | 2.9 |
| Max | 566 432.7 |
Other Multiples
Build-A-Bear Workshop Inc
Glance View
Build-A-Bear Workshop, Inc. operates as a multi-channel retailer, which offers interactive retail-entertainment experiences. The company is headquartered in St. Louis, Missouri and currently employs 1,000 full-time employees. The company went IPO on 2004-10-28. The company has three segments. Direct-to-consumer segment includes the operations of corporately managed locations and other retail delivery operations in the United States, Canada, China, Ireland and the United Kingdom, including its e-commerce sites. Commercial segment includes the Company's transactions with other businesses, mainly consisting of licensing the Company's intellectual properties for third-party use and wholesale activities. International franchising segment includes the licensing activities of the Company's franchise agreements with store locations in Asia, Australia, the Middle East, Africa and South America. The company has approximately 349 corporately managed stores and 73 internationally franchised stores.
