AlphaMadera's AlphaVal page computes Build-A-Bear Workshop, Inc.'s fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag BBW as undervalued, fairly valued, or overvalued.

What is Build-A-Bear Workshop, Inc.'s fair value?

Fair value for BBW is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value BBW?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from BBW's most recent reported fundamentals.

BBW - Build-A-Bear Workshop, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS | PRICE TARGET: $60.00 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong

Trading 59.3% below fair value

Current Price $33.73

Bear Case $72.44 114.8% upside ($72.44 - $33.73) / $33.73 = 114.8% $3.99 × 19x P/E

Fair Value $82.79 145.5% upside ($82.79 - $33.73) / $33.73 = 145.5% $3.99 × 22x P/E

Bull Case $93.14 176.2% upside ($93.14 - $33.73) / $33.73 = 176.2% $3.99 × 25x P/E

Adjust Assumptions

P/E Multiple

22.2x

Adjusted EPS

3.99$

Key Value Driver

Normalized P/E multiple (22x base case)

Implied Market Multiple 8.5x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $60.00 from 11 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $82.79 per share.

Warnings

ℹ Wall Street's average price target is $60.00 (from 11 analysts). Our estimate is 47% above the consensus -- consider that gap carefully.

Key Risks

Growth DCF inappropriate — terminal value assumptions dominate
EV/EBITDA misleading for regulated businesses where capex is mandated
Regulatory risk is a fat tail not visible in normal multiples