0.43%
-3.82%
16.25%
63.27%
96.54%
148.21%
959.33%

Company Description

Build-A-Bear Workshop, Inc.operates as a multi-channel retailer of plush animals and related products.The company operates through three segments: Direct-to-Consumer, Commercial, and International Franchising.


Its merchandise comprises various styles of plush products to be stuffed, pre-stuffed plush products, and sounds and scents that can be added to the stuffed animals, as well as range of clothing, shoes, accessories, and other toy and novelty items.The company operates its stores under the Build-A-Bear Workshop brand name; and sells its products through its e-commerce sites.As of January 29, 2022, it operated 346 stores, including 305 stores in the United States and Canada; and 41 stores in the United Kingdom and Ireland, as well as 72 franchised stores internationally.


The company was founded in 1997 and is headquartered in St. Louis, Missouri.

Market Data

Last Price 44.28
Change Percentage 0.43%
Open 44.6
Previous Close 44.09
Market Cap ( Millions) 595
Volume 235269
Year High 48.23
Year Low 21.6
M A 50 41.49
M A 200 32.84

Financial Ratios

FCF Yield 7.13%
Dividend Yield 1.81%
ROE 40.89%
Debt / Equity 76.49%
Net Debt / EBIDTA 86.99%
Price To Book 4.62
Price Earnings Ratio 11.35
Price To FCF 14.03
Price To sales 1.2
EV / EBITDA 8.33

News

Business Breakdown

Expected Mid-Term Growth

Segment n°1 -> Direct-to-Consumer

Expected Growth : 5 %

What the company do ?

Direct-to-Consumer from Build-A-Bear Workshop, Inc. allows customers to design and build personalized stuffed animals online, with options for home delivery or in-store pickup.

Why we expect these perspectives ?

Build-A-Bear Workshop's Direct-to-Consumer segment growth is driven by e-commerce expansion, personalized and interactive online experiences, strategic partnerships, and targeted marketing efforts. Additionally, the company's focus on digital transformation, improved user experience, and omnichannel integration have contributed to the 5% growth.

Segment n°2 -> Commercial

Expected Growth : 3 %

What the company do ?

Build-A-Bear Workshop, Inc.'s commercial features a heartwarming storyline of a child creating a customized teddy bear, highlighting the brand's unique experience.

Why we expect these perspectives ?

Build-A-Bear Workshop's 3% growth is driven by increasing brand awareness, strategic partnerships, and omnichannel expansion. The company's focus on experiential retail, loyalty programs, and personalized products also contributes to growth. Additionally, the company's efforts to optimize store operations, improve supply chain efficiency, and invest in digital marketing have helped to drive sales and revenue.

Segment n°3 -> International Franchising

Expected Growth : 4 %

What the company do ?

International Franchising from Build-A-Bear Workshop, Inc. allows entrepreneurs to own and operate a Build-A-Bear Workshop store in their country, offering a unique retail entertainment experience.

Why we expect these perspectives ?

Build-A-Bear Workshop's international franchising growth is driven by increasing demand for personalized retail experiences, expansion into underserved markets, strategic partnerships, and a strong brand reputation. Additionally, the company's flexible business model, which allows for easy adaptation to local markets, contributes to its success.

Build-A-Bear Workshop, Inc. Products

Product Range What is it ?
Build-Your-Own Stuffed Animals Customizable stuffed animals that can be personalized with various outfits, accessories, and sounds
Licensed Characters Stuffed animals and accessories featuring popular licensed characters from franchises like Disney, Pixar, and more
Fashion and Accessories Outfits, shoes, hats, and other accessories for stuffed animals
Sound Chips and Record Your Voice Sound chips that can be inserted into stuffed animals, allowing children to record and play back their own voices
Gift Cards and Packages Gift cards and packages that include a stuffed animal, outfit, and accessories
Parties and Events In-store parties and events where children can build and customize their own stuffed animals

Build-A-Bear Workshop, Inc.'s Porter Forces

The threat of substitutes is low for Build-A-Bear Workshop, Inc. because the company offers a unique and personalized experience that is difficult to replicate. While there are other toy retailers, the ability to build and customize a stuffed animal is a distinctive feature that sets Build-A-Bear apart.

The bargaining power of customers is medium for Build-A-Bear Workshop, Inc. because while customers have some flexibility to negotiate prices, the company's unique products and experiences limit the ability to switch to competitors.

The bargaining power of suppliers is low for Build-A-Bear Workshop, Inc. because the company has a diverse supplier base and is not heavily reliant on a single supplier. This reduces the negotiating power of suppliers.

The threat of new entrants is medium for Build-A-Bear Workshop, Inc. because while there are barriers to entry, such as the need for significant capital investment, the company's business model is not highly complex and could be replicated by a new entrant.

The intensity of rivalry is high for Build-A-Bear Workshop, Inc. because the company operates in a competitive retail environment with many established players. The company must continually innovate and differentiate itself to maintain market share.

Capital Structure

Value
Debt Weight 39.19%
Debt Cost 3.95%
Equity Weight 60.81%
Equity Cost 12.35%
WACC 9.05%
Leverage 64.45%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
WINA Winmark Corporation, together with its subsidiaries, operates as a franchisor of retail store concepts that buy, sell, trade, and consign used merchandise primarily in the United States and Canada. The …
DIBS 1stdibs.Com, Inc. operates an online marketplace for vintage, antique, and contemporary furniture, home décor, jewelry, watches, art, and fashion products worldwide. The company offers online marketplace that enables commerce between …
LQDT Liquidity Services, Inc. provides e-commerce marketplaces, self-directed auction listing tools, and value-added services. It operates through four segments: Retail Supply Chain Group, Capital Assets Group, GovDeals, and Machinio. The company's …
AKA a.k.a. Brands Holding Corp. operates a portfolio of online fashion brands in the United States, Australia, and internationally. It offers apparel, footwear, and accessories through its online stores under the …
TLF Tandy Leather Factory, Inc., together with its subsidiaries, operates as a retailer of leather and leathercraft-related items in North America and Spain. It offers leather, hand tools, hardware, kits, liquids, …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
44.28$
Current Price
44.28$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

🥇

Build-A-Bear Workshop Logo
Build-A-Bear Workshop
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

🥈

Winmark Logo
Winmark
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

🥉

Liquidity Services Logo
Liquidity Services
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

1stdibs Logo
1stdibs
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

Tandy Leather Factory Logo
Tandy Leather Factory
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

A.K.A. Brands Logo
A.K.A. Brands
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->