Barnes & Noble Education Inc
NYSE:BNED
Relative Value
The Relative Value of one BNED stock under the Base Case scenario is 5.5 USD. Compared to the current market price of 1.39 USD, Barnes & Noble Education Inc is Undervalued by 75%.
Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.
Valuation Multiples
Multiples Across Competitors
BNED Competitors Multiples
Barnes & Noble Education Inc Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
US |
B
|
Barnes & Noble Education Inc
NYSE:BNED
|
73.1M USD | 0 | -1.1 | 56 | -7.4 | |
CN |
![]() |
China Tourism Group Duty Free Corp Ltd
SSE:601888
|
250B CNY | 4.3 | 52.5 | 31.5 | 31.5 | |
US |
![]() |
Tractor Supply Co
NASDAQ:TSCO
|
23B USD | 1.6 | 21.2 | 13.6 | 17 | |
US |
![]() |
Ulta Beauty Inc
NASDAQ:ULTA
|
20.5B USD | 1.9 | 16.3 | 10.5 | 12.1 | |
HK |
![]() |
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
|
136B HKD | 1.3 | 21.1 | 12.4 | 15.2 | |
US |
![]() |
DICK'S Sporting Goods Inc
NYSE:DKS
|
10.9B USD | 0.9 | 10 | 6 | 7.5 | |
UK |
![]() |
JD Sports Fashion PLC
LSE:JD
|
7.9B GBP | 0.8 | 55.1 | 26.6 | 42.4 | |
US |
![]() |
Five Below Inc
NASDAQ:FIVE
|
9.6B USD | 3.1 | 36.6 | 17.3 | 21.6 | |
NL |
![]() |
Grandvision NV
OTC:GRRDF
|
8.2B USD | 2 | 21.2 | 19.1 | 19.1 | |
US |
B
|
Bath & Body Works Inc
NYSE:BBWI
|
8.1B USD | 1.1 | 11.1 | 7.8 | 9.2 | |
CH |
![]() |
Dufry AG
SIX:DUFN
|
4.9B CHF | 0.7 | 84.1 | 6 | 19.6 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
US |
B
|
Barnes & Noble Education Inc
NYSE:BNED
|
0
|
-5%
|
CN |
![]() |
China Tourism Group Duty Free Corp Ltd
SSE:601888
|
4.3
|
169%
|
US |
![]() |
Tractor Supply Co
NASDAQ:TSCO
|
1.6
|
23%
|
US |
![]() |
Ulta Beauty Inc
NASDAQ:ULTA
|
1.9
|
24%
|
HK |
![]() |
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
|
1.3
|
40%
|
US |
![]() |
DICK'S Sporting Goods Inc
NYSE:DKS
|
0.9
|
10%
|
UK |
![]() |
JD Sports Fashion PLC
LSE:JD
|
0.8
|
24%
|
US |
![]() |
Five Below Inc
NASDAQ:FIVE
|
3.1
|
68%
|
NL |
![]() |
Grandvision NV
OTC:GRRDF
|
2
|
28%
|
US |
B
|
Bath & Body Works Inc
NYSE:BBWI
|
1.1
|
12%
|
CH |
![]() |
Dufry AG
SIX:DUFN
|
0.7
|
97%
|
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
US |
B
|
Barnes & Noble Education Inc
NYSE:BNED
|
Negative Multiple: -1.1 | N/A |
CN |
![]() |
China Tourism Group Duty Free Corp Ltd
SSE:601888
|
52.5
|
268%
|
US |
![]() |
Tractor Supply Co
NASDAQ:TSCO
|
21.2
|
29%
|
US |
![]() |
Ulta Beauty Inc
NASDAQ:ULTA
|
16.3
|
22%
|
HK |
![]() |
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
|
21.1
|
52%
|
US |
![]() |
DICK'S Sporting Goods Inc
NYSE:DKS
|
10
|
23%
|
UK |
![]() |
JD Sports Fashion PLC
LSE:JD
|
55.1
|
498%
|
US |
![]() |
Five Below Inc
NASDAQ:FIVE
|
36.6
|
90%
|
NL |
![]() |
Grandvision NV
OTC:GRRDF
|
21.2
|
N/A |
US |
B
|
Bath & Body Works Inc
NYSE:BBWI
|
11.1
|
25%
|
CH |
![]() |
Dufry AG
SIX:DUFN
|
84.1
|
532%
|
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
US |
B
|
Barnes & Noble Education Inc
NYSE:BNED
|
56
|
N/A |
CN |
![]() |
China Tourism Group Duty Free Corp Ltd
SSE:601888
|
31.5
|
267%
|
US |
![]() |
Tractor Supply Co
NASDAQ:TSCO
|
13.6
|
31%
|
US |
![]() |
Ulta Beauty Inc
NASDAQ:ULTA
|
10.5
|
17%
|
HK |
![]() |
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
|
12.4
|
43%
|
US |
![]() |
DICK'S Sporting Goods Inc
NYSE:DKS
|
6
|
11%
|
UK |
![]() |
JD Sports Fashion PLC
LSE:JD
|
26.6
|
21%
|
US |
![]() |
Five Below Inc
NASDAQ:FIVE
|
17.3
|
54%
|
NL |
![]() |
Grandvision NV
OTC:GRRDF
|
19.1
|
584%
|
US |
B
|
Bath & Body Works Inc
NYSE:BBWI
|
7.8
|
14%
|
CH |
![]() |
Dufry AG
SIX:DUFN
|
6
|
28%
|
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
US |
B
|
Barnes & Noble Education Inc
NYSE:BNED
|
Negative Multiple: -7.4 | N/A |
CN |
![]() |
China Tourism Group Duty Free Corp Ltd
SSE:601888
|
31.5
|
248%
|
US |
![]() |
Tractor Supply Co
NASDAQ:TSCO
|
17
|
27%
|
US |
![]() |
Ulta Beauty Inc
NASDAQ:ULTA
|
12.1
|
15%
|
HK |
![]() |
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
|
15.2
|
47%
|
US |
![]() |
DICK'S Sporting Goods Inc
NYSE:DKS
|
7.5
|
13%
|
UK |
![]() |
JD Sports Fashion PLC
LSE:JD
|
42.4
|
24%
|
US |
![]() |
Five Below Inc
NASDAQ:FIVE
|
21.6
|
51%
|
NL |
![]() |
Grandvision NV
OTC:GRRDF
|
19.1
|
207%
|
US |
B
|
Bath & Body Works Inc
NYSE:BBWI
|
9.2
|
13%
|
CH |
![]() |
Dufry AG
SIX:DUFN
|
19.6
|
91%
|