BDST (bebe stores) Intrinsic Value: Projected FCF: $6.25 (As of Sep. 21, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

BDST bebe stores Inc BDST
41 GF Score
Price $0.55
GF Value $2.15
Valuation Possible Value Trap
! 7 Warning Signs
View Full Analysis

What is bebe stores Intrinsic Value: Projected FCF?

bebe stores BDST -5.82% 41 Intrinsic Value: Projected FCF is $6.25 as of Sep. 21, 2026. GuruFocus rates BDST with a GF Score™ of 41/100 and a GF Value™ of $2.15 (Possible Value Trap). The stock has 7 warning signs investors should review. Among 687 Business Services companies, bebe stores ranks better than 98.84% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-21), bebe stores's Intrinsic Value: Projected FCF is $6.25. The stock price of bebe stores is $0.55. Therefore, bebe stores's Price-to-Intrinsic-Value-Projected-FCF of today is 0.1.

The historical rank and industry rank for bebe stores's Intrinsic Value: Projected FCF or its related term are showing as below:

BDST' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.09   Med: 0.27   Max: 0.42
Current: 0.09

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of bebe stores was 0.42. The lowest was 0.09. And the median was 0.27.

BDST's Price-to-Projected-FCF is ranked better than
98.84% of 687 companies
in the Business Services industry
Industry Median: 0.88 vs BDST: 0.09

bebe stores  (OTCPK:BDST) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

bebe stores's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.55/5.7265804266936
=0.10

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


bebe stores Intrinsic Value: Projected FCF Related Terms


bebe stores Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for bebe stores's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

bebe stores Intrinsic Value: Projected FCF Chart

bebe stores Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

bebe stores Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

BDST vs MWG, DWAY, AITX: Intrinsic Value: Projected FCF Comparison

For the Rental & Leasing Services subindustry, bebe stores's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


bebe stores Price-to-Projected-FCF vs Business Services Industry

For the Business Services industry and Industrials sector, bebe stores's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where bebe stores's Price-to-Projected-FCF falls into.


BDST
41GF Score
bebe stores Inc BDST
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

bebe stores Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get bebe stores's Free Cash Flow(6 year avg) = $3.76.

bebe stores's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Sep23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*3.75776+47.436*0.8)/12.874
=5.73

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $6.25 mean?
bebe stores (BDST) has a Intrinsic Value: Projected FCF of $6.25 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on bebe stores and its competitors. According to the industry distribution chart, bebe stores ranks #8 out of 687 companies in the Business Services industry, placing it in the top 1.2%.
Is bebe stores' Intrinsic Value: Projected FCF too high?
bebe stores' current Intrinsic Value: Projected FCF is $6.25. The Business Services industry median Intrinsic Value: Projected FCF is 0.88. bebe stores' value of $6.25 is 610.2% above this industry median. Based on the distribution chart, bebe stores ranks #8 out of 687 companies in the Business Services industry, which is in the top quartile — a strong position relative to peers. Overall, bebe stores has a GF Score™ of 41/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does bebe stores' Intrinsic Value: Projected FCF compare to MWG and DWAY?
According to the Business Services industry distribution chart, bebe stores ranks #8 out of 687 companies for Intrinsic Value: Projected FCF. This places bebe stores in the top 1% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.88. bebe stores' value of $6.25 is 610.2% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Business Services company?
The median Intrinsic Value: Projected FCF among Business Services companies is 0.88, based on 687 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. bebe stores's current Intrinsic Value: Projected FCF of $6.25 is 610.2% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on bebe stores and its competitors. For the Business Services industry, the median Intrinsic Value: Projected FCF is 0.88 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. bebe stores's current Intrinsic Value: Projected FCF is $6.25. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is bebe stores stock overvalued right now?
Based on GuruFocus' analysis, bebe stores (BDST) is currently considered Possible Value Trap. The stock's GF Value™ is $2.15, compared to a current price of $0.55 — trading 74.4% below its estimated fair value. The current Intrinsic Value: Projected FCF is $6.25 and 610.2% above the Business Services industry median of 0.88. bebe stores' overall GF Score™ is 41/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For bebe stores (BDST), the current Intrinsic Value: Projected FCF is $6.25 as of Sep. 21, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is bebe stores (BDST) Overvalued in 2026?

Based on GuruFocus' analysis, bebe stores stock appears to be undervalued. The current stock price of $0.55 is trading 74.4% below its estimated GF Value™ of $2.15. GuruFocus considers bebe stores to be Possible Value Trap.

Key valuation signals for BDST:

  • Intrinsic Value: Projected FCF: $6.25
  • GF Value™: $2.15 vs. price of $0.55 (74.4% below fair value)
  • GF Score™: 41/100 with 7 warning signs
  • Industry Position: 610.2% above the Business Services median (#8 of 687)

No single metric tells the full story. See the BDST stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


bebe stores Business Description

Address 552 Wisconsin Street, San Francisco, CA, USA, 94107
bebe stores Inc operates through a network of Buddy's Home Furnishings franchise stores located across the Southeastern U.S. These stores provide furniture, appliances, electronics, and accessories to consumers through both retail sales and rent-to-own agreements. It prominently focuses on women's fashion apparel and accessories. The company generates the majority of its revenue through Rental income by renting its merchandise, such as furniture, appliances and consumer electronics to customers.
41GF Score

Get the complete analysis for BDST

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$0.55
Price
$2.15
GF Value