Valuation Burlington Stores, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 01:23:10 29/10/26 am AEDT			5-day change	1st Jan Change
41.56 ^BRL	+1.05%		+1.05%	-21.53%

27/10	BofA Securities Adjusts Price Target on Burlington Stores to $344 From $365, Maintains Buy Rating	MT
20/10	Burlington, TJX, Ross Stores Seen as 'Relative Winners' as Inflation Swirls, BofA Says	MT

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	15,819	14,983	12,334	18,024	18,618	14,893	-	-
Change	-	-5.28%	-17.68%	46.13%	3.29%	-20.01%	-	-
Enterprise Value (EV) ¹	16,283	15,579	12,817	18,880	19,467	15,875	15,625	15,255
Change	-	-4.32%	-17.73%	47.3%	3.11%	-18.45%	-1.57%	-2.37%
P/E	39.5x	65.9x	36.5x	36.4x	31.1x	20.6x	17.8x	14.6x
PBR	20.7x	18.8x	12.3x	13.1x	10.5x	6.42x	4.99x	4.02x
PEG	-	-1.6x	0.7x	0.7x	1.4x	1x	1.1x	0.7x
Capitalization / Revenue	1.7x	1.72x	1.27x	1.69x	1.61x	1.16x	1.07x	0.97x
EV / Revenue	1.75x	1.79x	1.32x	1.78x	1.68x	1.24x	1.12x	0.99x
EV / EBITDA	15.5x	22.2x	14.4x	17.3x	15.1x	10.5x	9.17x	7.68x
EV / EBIT	20.3x	36.2x	22.1x	25.3x	21.9x	15.3x	13.3x	11.1x
EV / FCF	33.9x	105x	34.1x	-1,110x	113x	44.3x	24.9x	24.7x
FCF Yield	2.95%	0.96%	2.93%	-0.09%	0.88%	2.26%	4.01%	4.05%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	6	3.49	5.23	7.8	9.51	11.48	13.3	16.2
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	9,322	8,703	9,727	10,635	11,567	12,833	13,972	15,376
EBITDA ¹	1,051	700.7	888.1	1,093	1,293	1,506	1,703	1,985
EBIT ¹	801.7	430.3	581	745.4	887.1	1,037	1,175	1,378
Net income ¹	408.8	230.1	339.6	503.6	610.2	739	857.5	1,024
Net Debt ¹	464.4	596.5	483.3	855.7	849.8	982	732.3	361.8
Reference price ²	236.93	229.83	191.15	283.93	295.86	237.09	237.09	237.09
Nbr of stocks (in thousands)	66,765	65,191	64,525	63,481	62,927	62,815	-	-
Announcement Date	3/3/22	2/3/23	7/3/24	6/3/25	5/3/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INDITEX	26.01x	3.96x	14.09x	3.43%	196B
FAST RETAILING CO., LTD.	44.25x	5.44x	22.4x	0.85%	143B
ROSS STORES, INC.	26.45x	2.74x	17.49x	0.76%	74.21B
HENNES & MAURITZ AB	22.01x	1.5x	8.48x	4.19%	28.4B
KERING	37.63x	2.1x	8.16x	1.89%	24.13B
NEXT PLC	18.79x	2.62x	11.81x	1.97%	23.44B
TAPESTRY, INC.	14.86x	2.89x	11.13x	1.58%	23.38B
BURLINGTON STORES, INC.	21.1x	1.26x	10.76x	-.--%	15.22B
LPP SA	17.04x	2.16x	8.64x	3.32%	12.81B
Average	25.35x	2.74x	12.55x	2%	60.09B
Weighted average by Cap.	30.07x	3.75x	15.75x	2.11%