Valuation Burlington Stores, Inc.

Stocks

Market Closed - NYSE 07:00:03 29/10/26 am AEDT			5-day change	1st Jan Change
234.02 ^USD	-0.48%		-5.69%	-18.98%

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	14,771	-	-
Change	-	-5.28%	-17.68%	46.13%	3.29%	-20.66%	-	-
Enterprise Value (EV) ¹	16,283	15,579	12,817	18,880	19,467	15,753	15,503	15,133
Change	-	-4.32%	-17.73%	47.3%	3.11%	-19.08%	-1.59%	-2.39%
P/E	39.5x	65.9x	36.5x	36.4x	31.1x	20.4x	17.6x	14.4x
PBR	20.7x	18.8x	12.3x	13.1x	10.5x	6.34x	4.92x	3.97x
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	1.15x	1.06x	0.96x
EV / Revenue	1.75x	1.79x	1.32x	1.78x	1.68x	1.23x	1.11x	0.98x
EV / EBITDA	15.5x	22.2x	14.4x	17.3x	15.1x	10.5x	9.1x	7.62x
EV / EBIT	20.3x	36.2x	22.1x	25.3x	21.9x	15.2x	13.2x	11x
EV / FCF	33.9x	105x	34.1x	-1,110x	113x	44x	24.7x	24.5x
FCF Yield	2.95%	0.96%	2.93%	-0.09%	0.88%	2.27%	4.05%	4.08%
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	234.02	234.02	234.02
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BURLINGTON STORES, INC.	20.48x	1.23x	10.46x	-.--%	14.77B
INDITEX	26.35x	4.01x	14.28x	3.39%	198B
FAST RETAILING CO., LTD.	44.23x	5.44x	22.38x	0.85%	143B
ROSS STORES, INC.	26.2x	2.71x	17.32x	0.77%	73.5B
HENNES & MAURITZ AB	22.17x	1.51x	8.53x	4.16%	28.37B
KERING	38.32x	2.13x	8.22x	1.88%	24.52B
NEXT PLC	18.45x	2.58x	11.62x	2%	22.91B
TAPESTRY, INC.	14.05x	2.74x	10.55x	1.67%	22.1B
LPP SA	16.78x	2.13x	8.52x	3.37%	12.57B
ARITZIA INC.	29.13x	3.59x	17.37x	-.--%	12.52B
Average	25.61x	2.81x	12.93x	1.81%	55.25B
Weighted average by Cap.	30.15x	3.76x	15.80x	2.06%