Three independent discounted-cash-flow-style models value Build-A-Bear Workshop, Inc. every trading day. 3 of 3 currently price BBW above its market price.
| Free Cash Flow model | $63.05 |
| Excess Profit model | $69.54 |
| Residual Earnings model | $90.30 |
| Dividend Discount model | $8.88 |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +20.8% |
| Net debt / EBITDA | 1.1× |
| Gross margin | +55.8% |
| Revenue CAGR | +4.2% |
| Cash conversion | 1.2× |
| Dividend yield | +3.5% |
| Buyback yield | +3.9% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open BBW in StockKitty