Best Buy Co., Inc. Financial Ratios — BBY UN Stock

Profitability (USD)

	2011 Y	2012 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	02/28/2011	02/29/2012	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	20.85	-24.46	15.54	33.46	21.52	28.58	25.88	46.4	49.74	48.31	70.62	55.18	48.13	35.56	41.6
Return on Assets (%)	7.06	-7.27	3.54	8.43	6.24	8.97	7.43	11.28	10.82	10.38	13.42	8.52	8.07	6.23	7.26
Return on Capital (%)	14.57	-31.53	10.68	24.64	16.19	21.83	19.93	33.59	27.51	23.84	33.26	22.16	19.53	14.54	16.58
Return on Invested Capital (%)	18.24	18.26	13.3	20.96	14.94	20.56	18.33	30.99	26.19	25.05	31.5	22.55	19.22	17.86	19.12
Gross Margin (%)	25.21	24.16	23.14	22.43	23.25	23.96	23.43	23.23	23.03	22.37	22.49	21.41	22.1	22.6	22.48
EBITDA Margin (%)	7.02	6.98	4.95	5.23	5.64	6.46	6.02	6.33	6.56	7.37	7.48	6.18	6.1	6.26	6.19
Operating Margin (%)	5.05	4.9	3.18	3.61	3.98	4.8	4.4	4.54	4.7	5.6	5.81	4.19	3.97	4.18	4.2
Incremental Operating Margin (%)	18.25	6.6	19.31	-59.56	-14.55	-256	-1.46	12.77	13.7	16.42	8	19.46	7.55	-0.36	9.82
Pretax Margin (%)	4.69	4.76	2.67	3.44	3.31	4.61	4.31	4.4	4.57	5.03	5.84	3.86	3.73	3.12	3.37
Profit Margin (%)	2.57	-2.71	1.31	3.06	2.27	3.12	2.37	3.41	3.53	3.8	4.74	3.06	2.86	2.23	2.56
Net Income to Common Margin (%)	2.57	-2.71	1.31	3.06	2.27	3.12	2.37	3.41	3.53	3.8	4.74	3.06	2.86	2.23	2.56
Effective Tax Rate (%)	33.42	34.26	35.83	10.17	38.4	33.54	45.02	22.46	22.68	24.36	18.98	20.69	23.5	28.73	24
Dvd Payout Ratio (%)	14.42	8.52	33.97	20.11	61.83	41.84	40.94	33.95	34.2	31.59	28.04	55.6	64.54	87.06	74.93
Sustainable Growth Rate (%)	17.84	-22.38	10.26	26.73	8.21	16.63	15.28	30.65	32.73	33.05	50.82	24.5	17.06	4.6	10.43

Credit (USD)

API Chat

	2011 Y	2012 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	02/28/2011	02/29/2012	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	1,709	2,208	1,657	1,613	1,734	1,365	1,355	1,388	3,980	3,991	3,938	3,978	3,982	4,053	4,133
ST Debt	998	523	45	41	395	44	544	56	674	817	661	654	631	627	634
LT Debt	711	1,685	1,612	1,572	1,339	1,321	811	1,332	3,306	3,174	3,277	3,324	3,351	3,426	3,499
Total Debt/EBITDA	0.49	0.7	0.82	0.76	0.78	0.54	0.53	0.51	1.39	1.15	1.02	1.39	1.5	1.56	1.6
Net Debt/EBITDA	0.17	0.32	-0.51	-0.39	-0.11	-0.34	0.1	-0.22	-0.37	-1.22	-0.44	-0.25	-0.11	-0.17	-0.22
Total Debt/EBIT	0.68	0.99	1.28	1.11	1.1	0.72	0.73	0.71	1.94	1.51	1.31	2.05	2.31	2.34	2.36
Net Debt/EBIT	0.24	0.45	-0.79	-0.56	-0.15	-0.46	0.14	-0.3	-0.52	-1.61	-0.57	-0.37	-0.17	-0.25	-0.33
EBITDA to Interest Expense	40.58	28.59	20.09	23.46	27.88	35.38	33.81	37.21	44.72	67	154.96	81.71	50.96	50.98	54.91
EBITDA-CapEx/Interest Expense	31.93	21.69	14.62	17.22	19.76	27.32	24.64	25.99	33.11	53.29	125.48	55.14	35.67	37.14	39.94
EBIT to Interest Expense	29.21	20.08	12.93	16.17	19.66	26.29	24.71	26.66	32.03	50.87	120.2	55.49	33.21	34	37.23
Interest Expense	86	111	100	90	80	72	75	73	64	52	25	35	52	51	47
Common Equity/Total Assets	35.92	22.84	22.79	27.39	30.79	31.97	25.27	23.35	20.42	22.34	15.37	15.52	18.07	16.97	17.94
Long-Term Debt/Equity (%)	9.75	38.59	40.41	31.44	30.58	28.05	22.45	40.29	95.03	69.2	108.51	118.93	109.76	122.01	118.05
Long-Term Debt/Capital (%)	8.07	25.99	33.21	27.13	22.71	22.8	17.43	30.27	46.15	38.47	49.43	51.7	50.11	52.22	51.72
Long-Term Debt/Total Assets (%)	3.98	10.53	11.5	10.31	9.9	9.53	6.22	10.32	21.2	16.65	18.72	21.03	22.39	23.18	23.85
Total Debt/Equity (%)	23.44	50.57	41.54	32.26	39.61	28.99	37.51	41.98	114.4	87.01	130.4	142.33	130.43	144.34	139.44
Total Debt/Capital (%)	19.4	34.05	34.14	27.84	29.41	23.55	29.12	31.55	55.56	48.38	59.41	61.87	59.55	61.77	61.09
Total Debt/Total Assets (%)	9.57	13.8	11.82	10.58	12.83	9.85	10.38	10.76	25.53	20.93	22.5	25.17	26.61	27.42	28.17
Net Debt to Equity	8.31	23.11	-25.6	-16.38	-5.53	-18.58	7.03	-17.91	-30.78	-92.57	-56.95	-25.55	-9.66	-15.46	-19.33
Net Debt/Capital (%)	7.86	19.09	-46.92	-24.36	-6.17	-24.61	7.15	-24.46	-21.7	-154.06	-46.57	-15.67	-5.63	-8.71	-11.4
EBITDA	3,490	3,174	2,009	2,111	2,230	2,547	2,536	2,716	2,862	3,484	3,874	2,860	2,650	2,600	2,581
EBITDA-CapEx	2,746	2,408	1,462	1,550	1,581	1,967	1,848	1,897	2,119	2,771	3,137	1,930	1,855	1,894	1,877
Operating Income (Loss)	2,512	2,229	1,293	1,455	1,573	1,893	1,853	1,946	2,050	2,645	3,005	1,942	1,727	1,734	1,750

Liquidity (USD)

API Chat

	2011 Y	2012 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	02/28/2011	02/29/2012	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.13	0.14	0.39	0.5	0.47	0.55	0.4	0.26	0.28	0.52	0.28	0.21	0.18	0.2	0.23
Current Ratio	1.21	1.16	1.41	1.48	1.43	1.48	1.26	1.18	1.1	1.19	0.99	0.98	1	1.03	1.11
Quick Ratio	0.4	0.39	0.57	0.66	0.64	0.74	0.53	0.4	0.42	0.62	0.37	0.34	0.3	0.33	0.36
CFO/Avg Current Liab	0.13	0.38	0.13	0.25	0.18	0.36	0.29	0.31	0.33	0.53	0.31	0.19	0.17	0.26	0.25
Common Equity/Total Assets	35.92	22.84	22.79	27.39	30.79	31.97	25.27	23.35	20.42	22.34	15.37	15.52	18.07	16.97	17.94
Long-Term Debt/Equity (%)	9.75	38.59	40.41	31.44	30.58	28.05	22.45	40.29	95.03	69.2	108.51	118.93	109.76	122.01	118.05
Long-Term Debt/Capital (%)	8.07	25.99	33.21	27.13	22.71	22.8	17.43	30.27	46.15	38.47	49.43	51.7	50.11	52.22	51.72
Long-Term Debt/Total Assets (%)	3.98	10.53	11.5	10.31	9.9	9.53	6.22	10.32	21.2	16.65	18.72	21.03	22.39	23.18	23.85
Total Debt/Equity (%)	23.44	50.57	41.54	32.26	39.61	28.99	37.51	41.98	114.4	87.01	130.4	142.33	130.43	144.34	139.44
Total Debt/Capital (%)	19.4	34.05	34.14	27.84	29.41	23.55	29.12	31.55	55.56	48.38	59.41	61.87	59.55	61.77	61.09
Total Debt/Total Assets (%)	9.57	13.8	11.82	10.58	12.83	9.85	10.38	10.76	25.53	20.93	22.5	25.17	26.61	27.42	28.17
CFO/Total Liabilities	11.27	28.29	10.91	18.89	14.69	27.95	22.69	25.1	21.18	34.03	22.45	14.02	12.34	17.52	16.76
CFO/CapEx	1.6	4.3	2	3.45	2.07	4.41	3.11	2.94	3.45	6.91	4.41	1.96	1.85	2.97	2.79
Altman's Z-Score	5.33	4.63	4.41	4.47	4.77	5.1	5.77	5.76	5.03	4.79	5.13	4.85	4.73	4.62	4.46

Working Capital (USD)

API Chat

	2011 Y	2012 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	02/28/2011	02/29/2012	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	42.37	19.61	22.59	31.17	32.37	31.41	35.18	41.55	40.33	42.77	49.23	42.42	41.78	41.88	39.95
Days Sales Outstanding	8.61	18.61	16.16	11.71	11.27	11.62	10.37	8.78	9.05	8.53	7.41	8.61	8.74	8.71	9.14
Inventory Turnover	6.54	5.93	5.62	5.93	5.93	6.04	6.41	6.2	6.35	6.8	6.93	6.55	6.7	6.4	6.27
Days Inventory Outstanding	55.84	61.56	64.94	61.53	61.51	60.39	56.96	58.87	57.5	53.65	52.66	55.7	54.44	57.02	58.25
Accounts Payable Turnover	7.4	6.69	5.89	6.12	6.37	6.31	6.62	6.54	6.33	6.05	5.87	5.69	6.52	6.71	6.68
Accounts Payable Turnover Days	49.34	54.57	62.02	59.59	57.26	57.82	55.15	55.82	57.7	60.3	62.14	64.1	55.96	54.39	54.67
Cash Conversion Cycle	15.11	25.6	19.09	13.65	15.52	14.19	12.18	11.83	8.85	1.89	-2.07	0.21	7.22	11.35	12.71
Inventory to Cash Days	-47.22	-42.95	-48.78	-49.82	-50.24	-48.77	-46.58	-50.08	-48.45	-45.12	-45.25	-47.09	-45.71	-48.31	-49.11
Inventories	5,897	5,731	5,376	5,174	5,051	4,864	5,209	5,409	5,174	5,612	5,965	5,140	4,958	5,085	5,230
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	5,897	5,731	5,376	5,174	5,051	4,864	5,209	5,409	5,174	5,612	5,965	5,140	4,958	5,085	5,230
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2011 Y	2012 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	02/28/2011	02/29/2012	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	13,093	9,048	8,053	12,302	9,678	14,180	21,947	16,374	22,434	28,250	24,502	19,944	15,781	18,477	13,736
- Cash & Cash Equivalents	1,103	1,199	2,678	2,432	1,976	2,240	1,101	1,980	2,229	5,494	2,936	1,874	1,447	1,578	1,738
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	690	621	3	5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,709	2,208	1,657	1,613	1,734	1,365	1,355	1,388	3,980	3,991	3,938	3,978	3,982	4,053	4,133
Enterprise Value	14,367	10,678	6,812	10,032	8,131	11,624	20,169	15,782	24,185	26,747	25,504	22,048	18,316	20,952	16,131
Total Capital	8,810	6,484	4,854	5,794	5,896	5,795	4,653	4,400	7,164	8,250	6,629	6,430	6,687	6,561	6,765
Total Debt/Capital (%)	19.4	34.05	34.14	27.84	29.41	23.55	29.12	31.55	55.56	48.38	59.41	61.87	59.55	61.77	61.09
Total Debt / EV	0.12	0.21	0.24	0.16	0.21	0.12	0.07	0.09	0.16	0.15	0.15	0.18	0.22	0.19	0.26
EV/Sales	0.29	0.23	0.17	0.25	0.21	0.29	0.48	0.37	0.55	0.57	0.49	0.48	0.42	0.5	0.39
EV/EBITDA	4.12	3.36	3.39	4.75	3.65	4.56	7.95	5.81	8.45	7.68	6.58	7.71	6.91	8.06	6.25
EV/EBIT	5.72	4.79	5.27	6.9	5.17	6.14	10.88	8.11	11.8	10.11	8.49	11.35	10.61	12.08	9.22
EV/Cash Flow to Firm	11.52	3.17	5.88	4.98	5.84	4.46	9.24	6.4	9.25	5.39	7.79	11.91	12.13	9.82	8.07
EV/Free Cash Flow to Firm	7.21	2.58	3.99	3.89	3.98	3.65	7.03	4.81	7.2	4.71	6.36	7.93	7.95	7.38	5.97
Diluted Market Cap	13,428	9,048	8,183	12,447	9,795	14,362	22,437	16,670	22,705	28,620	24,751	20,024	15,839	18,597	13,808
Diluted Enterprise Value	14,724	10,678	7,165	11,633	9,553	13,487	22,691	16,078	24,456	27,117	25,753	22,128	18,374	21,072	16,203
EV per Share	35.38	29.15	19.91	28.71	23.47	36.49	67.14	57.1	91.3	103.03	103.34	98.08	84.13	97.36	76.45
TTM Sales	49,747	45,457	40,611	40,339	39,528	39,403	42,151	42,879	43,638	47,262	51,761	46,298	43,452	41,528	41,691
TTM EBITDA	3,490	3,174	2,009	2,111	2,230	2,547	2,536	2,716	2,862	3,484	3,874	2,860	2,650	2,600	2,581
TTM Operating Income	2,512	2,229	1,293	1,455	1,573	1,893	1,853	1,946	2,050	2,645	3,005	1,942	1,727	1,734	1,750
TTM Cash Flow to Firm	1,247	3,366	1,158	2,016	1,392	2,605	2,182	2,465	2,614	4,966	3,272	1,852	1,510	2,134	1,998
TTM Free Cash Flow to Firm	1,991	4,132	1,705	2,577	2,041	3,185	2,870	3,284	3,357	5,679	4,009	2,782	2,305	2,840	2,702

Multiples (USD)

API Chat

	2011 Y	2012 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	02/28/2011	02/29/2012	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	6.94	2.23	4.99	4.99	4.92	4.58	7.93	5.17	6.86	5.07	6.2	7.27	6.99	6.63	5.18
EV/EBIT	5.72	4.79	5.27	6.9	5.17	6.14	10.88	8.11	11.8	10.11	8.49	11.35	10.61	12.08	9.22
Enterprise Value	14,367	10,678	6,812	10,032	8,131	11,624	20,169	15,782	24,185	26,747	25,504	22,048	18,316	20,952	16,131
Low Price	30.9	21.79	13.83	22.3	25.31	26.1	41.67	47.72	57.78	48.11	92.93	60.79	62.3	69.29	54.99
EV/Sales	0.29	0.23	0.17	0.25	0.21	0.29	0.48	0.37	0.55	0.57	0.49	0.48	0.42	0.5	0.39
EV/EBITDA	4.12	3.36	3.39	4.75	3.65	4.56	7.95	5.81	8.45	7.68	6.58	7.71	6.91	8.06	6.25
Price/Earnings	10.25	- -	15.14	9.98	10.79	11.55	21.95	11.18	14.56	15.71	9.98	14.06	12.72	19.93	12.85
Price/Earnings Average	12.27	-8.18	19.87	8.7	13.36	9.35	16.85	13.37	12.43	13.6	11.35	12.85	13.22	19.78	14.45
Price/Earnings High	15.53	-9.89	28.72	11.35	16.22	12.81	23.61	15.93	15.79	18.03	14.28	17.9	16.37	24.08	18.1
Price/Earnings Low	9.83	-6.48	8.89	6.32	9.78	6.77	12.52	9.01	9.93	6.95	9.35	9.63	10.93	16.09	10.85
Price/Book Value	2.04	2.48	2.52	2.95	2.33	3.2	6.65	5.44	7.05	6.63	9.11	8.13	5.83	7.37	5.22
Price/Book Value Average	2.44	2.75	3.31	2.57	2.88	2.59	5.11	6.5	6.02	5.74	10.35	7.44	6.07	7.31	5.87
Price/Book Value High	3.09	3.33	4.78	3.35	3.5	3.55	7.16	7.74	7.64	7.61	13.02	10.36	7.51	8.9	7.35
Price/Book Value Low	1.96	2.18	1.48	1.87	2.11	1.88	3.8	4.38	4.81	2.93	8.52	5.57	5.01	5.95	4.41
Price/Tangible Book Value	2.89	3.39	2.33	2.72	2.46	3.32	6.89	8.02	10.52	8.56	18	16.31	10.23	10.21	6.33
Price/Tangible Book Value Average	3.46	3.77	3.05	2.37	3.05	2.69	5.29	9.59	8.99	7.41	20.47	14.91	10.64	10.14	7.12
Price/Tangible Book Value High	4.38	4.55	4.41	3.1	3.7	3.69	7.41	11.43	11.41	9.82	25.74	20.76	13.17	12.34	8.92
Price/Tangible Book Value Low	2.77	2.99	1.37	1.73	2.23	1.95	3.93	6.46	7.18	3.78	16.85	11.17	8.8	8.24	5.35
Price/Sales	0.26	0.2	0.2	0.3	0.24	0.36	0.52	0.38	0.51	0.6	0.47	0.43	0.36	0.44	0.33
Price/Sales Average	0.31	0.22	0.26	0.27	0.3	0.29	0.4	0.46	0.44	0.52	0.54	0.39	0.38	0.44	0.37
Price/Sales High	0.4	0.27	0.38	0.35	0.37	0.4	0.56	0.54	0.56	0.69	0.68	0.55	0.47	0.54	0.46
Price/Sales Low	0.25	0.18	0.12	0.19	0.22	0.21	0.3	0.31	0.35	0.26	0.44	0.3	0.31	0.36	0.28
Price/Cash Flow	11	2.75	7.36	6.36	7.21	5.55	10.25	6.8	8.75	5.73	7.53	10.93	10.74	8.81	7
Price/Cash Flow Average	13.17	3.06	9.66	5.54	8.92	4.49	7.87	8.13	7.47	4.96	8.57	10	11.16	8.74	7.87
Price/Cash Flow High	16.66	3.7	13.97	7.23	10.84	6.15	11.03	9.68	9.48	6.58	10.77	13.92	13.82	10.64	9.86
Price/Cash Flow Low	10.54	2.42	4.32	4.03	6.53	3.25	5.85	5.48	5.97	2.53	7.05	7.49	9.23	7.11	5.91
Price/Free Cash Flow Average	8.31	2.48	6.54	4.35	6.09	3.71	6.09	6.17	5.86	4.39	7.05	6.65	7.27	6.58	5.82
Price/Free Cash Flow High	10.52	3	9.46	5.67	7.39	5.08	8.53	7.36	7.44	5.82	8.87	9.26	9	8.01	7.29
Price/Free Cash Flow Low	6.65	1.97	2.93	3.16	4.46	2.68	4.52	4.16	4.68	2.24	5.81	4.98	6.01	5.35	4.37
EV/Sales Average	0.34	0.26	0.24	0.25	0.3	0.27	0.41	0.44	0.48	0.49	0.56	0.44	0.44	0.5	0.43
EV/Sales High	0.42	0.3	0.35	0.33	0.36	0.38	0.57	0.53	0.6	0.65	0.7	0.59	0.53	0.6	0.52
EV/Sales Low	0.28	0.21	0.09	0.17	0.22	0.19	0.3	0.29	0.39	0.23	0.46	0.34	0.37	0.42	0.34
EV/EBITDA Average	4.86	3.69	4.75	4.7	5.27	4.17	6.75	6.99	7.31	6.59	7.45	7.11	7.15	8	6.91
EV/EBITDA High	6.05	4.35	7.1	6.24	6.42	5.83	9.41	8.37	9.11	8.87	9.3	9.61	8.62	9.54	8.42
EV/EBITDA Low	3.97	3.03	1.85	3.31	3.82	2.92	5.04	4.64	5.96	3.15	6.18	5.51	6.07	6.69	5.42
EV/EBIT Average	6.75	5.25	7.39	6.81	7.47	5.61	9.23	9.75	10.2	8.67	9.6	10.47	10.97	12	10.19
EV/EBIT High	8.41	6.19	11.03	9.06	9.1	7.85	12.88	11.68	12.72	11.69	11.99	14.16	13.23	14.3	12.42
EV/EBIT Low	5.51	4.31	2.87	4.8	5.42	3.93	6.89	6.47	8.32	4.15	7.97	8.12	9.32	10.03	8
Last Price	32.24	24.7	23.54	35.2	27.93	44.52	73.06	59.24	84.69	108.82	99.28	88.72	72.49	85.86	65.1
High Price	48.83	33.22	44.66	40.03	42	49.4	78.59	84.37	91.83	124.89	141.97	112.96	93.32	103.71	91.68
Enterprise Value Average	16,964	11,697	9,551	9,915	11,743	10,611	17,105	18,977	20,908	22,943	28,860	20,340	18,944	20,812	17,837
Enterprise Value High	21,126	13,798	14,260	13,176	14,311	14,859	23,862	22,728	26,077	30,918	36,040	27,497	22,851	24,793	21,739
Enterprise Value Low	13,844	9,612	3,713	6,980	8,528	7,438	12,772	12,598	17,057	10,986	23,937	15,770	16,098	17,386	13,998

Shares Outstanding	393	341	347	351	324	311	283	266	256	257	227	218	215	211	209
Diluted Weighted Avg Shares	416	366	348	354	351	323	307	281	268	263	249	226	218	217	212
Basic Weighted Avg Shares	406	366	342	350	346	318	300	276	265	260	247	225	218	215	211
Revenue per Share	122.5	124.1	118.71	115.42	114.08	123.71	140.32	155.13	164.73	182.06	209.73	205.95	199.6	192.97	197.59
EBITDA per Share	8.59	8.67	5.87	6.04	6.44	8	8.44	9.83	10.8	13.42	15.7	12.72	12.17	12.08	12.23
Operating Income per Share	6.19	6.09	3.78	4.16	4.54	5.94	6.17	7.04	7.74	10.19	12.18	8.64	7.93	8.06	8.29
Basic EPS, GAAP	3.14	-3.36	1.56	3.53	2.59	3.86	3.33	5.3	5.82	6.93	9.94	6.31	5.7	4.31	5.07
Basic EPS from Cont Ops	3.83	3.89	2.03	3.57	2.33	3.79	3.33	5.3	5.82	6.93	9.94	6.31	5.7	4.31	5.07
Diluted EPS, GAAP	3.07	-3.36	1.53	3.49	2.56	3.81	3.26	5.2	5.75	6.84	9.84	6.29	5.68	4.28	5.04
Diluted EPS from Cont Ops	3.73	3.89	2	3.52	2.3	3.74	3.25	5.2	5.75	6.84	9.84	6.29	5.68	4.28	5.04
Dividend per Share	0.58	0.62	0.68	0.72	1.44	1.59	1.36	1.8	1.99	2.19	2.79	3.51	3.68	3.75	3.8
Cash Flow per Share	2.93	8.99	3.2	5.54	3.88	8.03	7.13	8.71	9.68	18.98	13.18	8.11	6.75	9.75	9.3
Free Cash Flow per Basic Share	1.1	6.9	1.6	3.93	2	6.21	4.84	5.75	6.88	16.23	10.19	3.98	3.1	6.47	5.96
Cash & Equivalents per Share	2.77	3.27	8.48	11.12	9.47	12.31	10.43	7.16	8.41	21.16	11.9	8.34	6.65	7.33	8.24
Book Value per Share	15.79	9.98	9.34	11.95	12.01	13.91	10.98	10.9	12.02	16.41	10.9	10.91	12.43	11.65	12.47
Tangible Book Value per Share	11.15	7.29	10.12	12.93	11.36	13.39	10.61	7.38	8.05	12.71	5.51	5.44	7.08	8.41	10.28

Best Buy Co., Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)