BUILD-A-BEAR WORKSHOP INC (BBW)
Retail-Hobby, Toy & Game Shops
Latest Price
$25.74
TTM P/E
6.39
Normalized P/E
6.92
Div Yield
--
Book Value
12.72
P/B Ratio
2.02
Valuation metrics
adjust assumptions →EPS: $3.99
Book value / share: $12.10
Formula: √(22.5 × EPS × BVPS)
Graham Number
$32.96
+28% upside
Norm. op. income: $56M (median of 6yr)
Tax rate: 22%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$36.19
+41% upside
Base FCF: $28M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$163.44
+535% upside
EPS: $3.99
Target P/E: 7×
Formula: EPS × P/E
P/E Fair Value
$27.93
+9% upside
Institutional Ownership
100.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Pacifica Capital Investments, LLC | 1.11M | $34.0M | 8.80% | +105.1K | 2026-06-30 |
| BlackRock, Inc. | 995.8K | $30.0M | 7.89% | +75.2K | 2026-06-30 |
| PARADIGM CAPITAL MANAGEMENT INC/NY | 984.5K | $30.0M | 7.80% | -- | 2026-06-30 |
| De Lisle Partners LLP | 765.9K | $23.0M | 6.06% | -- | 2026-06-30 |
| PRICE T ROWE ASSOCIATES INC /MD/ | 669.6K | $20.0M | 5.30% | +280.5K | 2026-06-30 |
| AMERICAN CENTURY COMPANIES INC | 620.8K | $19.0M | 4.92% | +62.7K | 2026-06-30 |
| FULLER & THALER ASSET MANAGEMENT, INC. | 612.3K | $18.0M | 4.85% | +947 | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 529.9K | $16.0M | 4.20% | -16.0K | 2026-06-30 |
| DIMENSIONAL FUND ADVISORS LP | 440.7K | $13.0M | 3.49% | +74.2K | 2026-06-30 |
| STATE STREET CORP | 376.7K | $11.0M | 2.98% | +14.2K | 2026-06-30 |