← Scroll for more →
Build-A-Bear Workshop Inc (BBW)
Retail-Hobby, Toy & Game Shops
Latest Price
$27.61
TTM P/E
6.82
Normalized P/E
7.16
TTM Div Yield
--
Fwd Div Yield
3.35%
Book Value
12.91
P/B Ratio
2.14
Valuation metrics
adjust assumptions →EPS: $3.99
Book value / share: $12.10
Formula: √(22.5 × EPS × BVPS)
Graham Number
$32.96
+19% 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
+31% 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
+492% upside
EPS: $3.99
Target P/E: 7×
Formula: EPS × P/E
P/E Fair Value
$27.93
+1% upside
Institutional Ownership
100.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Pacifica Capital Investments, LLC | 1.11M | $34.0M | 8.91% | +105.1K | 2026-06-30 |
| BlackRock, Inc. | 995.8K | $30.0M | 7.99% | +75.2K | 2026-06-30 |
| Paradigm Capital Management Inc | 984.5K | $30.0M | 7.90% | -- | 2026-06-30 |
| De Lisle Partners LLP | 765.9K | $23.0M | 6.14% | -- | 2026-06-30 |
| Price T Rowe Associates Inc | 669.6K | $20.0M | 5.37% | +280.5K | 2026-06-30 |
| American Century Companies Inc | 620.8K | $19.0M | 4.98% | +62.7K | 2026-06-30 |
| Fuller & Thaler Asset Management, Inc. | 612.3K | $18.0M | 4.91% | +947 | 2026-06-30 |
| Vanguard Capital Management LLC | 529.9K | $16.0M | 4.25% | -16.0K | 2026-06-30 |
| Dimensional Fund Advisors LP | 440.7K | $13.0M | 3.53% | +74.2K | 2026-06-30 |
| State Street Corp | 376.7K | $11.0M | 3.02% | +14.2K | 2026-06-30 |