Valuation BJ's Wholesale Club Holdings, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 19/05/2026 BST			5-day change	1st Jan Change
97.66 ^USD	+0.65%		+7.19%	+8.47%

05-11	Bj?S Wholesale Club Expands Operations with New Club in Grand Prairie, Texas	CI
05-06	New York State Common Retirement Fund Submits a Shareholder Proposal to BJ's Wholesale Club Holdings	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Capitalization ¹	8,366	9,742	8,582	13,084	12,096	12,390	-	-
Change	-	16.45%	-11.91%	52.46%	-7.55%	2.43%	-	-
Enterprise Value (EV) ¹	11,271	12,797	11,468	15,836	14,658	15,025	15,019	14,959
Change	-	13.55%	-10.39%	38.09%	-7.44%	2.5%	-0.04%	-0.4%
P/E ratio	19.9x	19.3x	16.6x	24.8x	21.1x	21.5x	19.8x	18.3x
PBR	12.9x	9.27x	5.87x	7.16x	-	4.83x	4.09x	3.31x
PEG	-	0.9x	5.2x	8.02x	2.22x	7.02x	2.36x	2.2x
Capitalization / Revenue	0.5x	0.5x	0.43x	0.64x	0.56x	0.54x	0.51x	0.47x
EV / Revenue	0.68x	0.66x	0.57x	0.77x	0.68x	0.66x	0.62x	0.57x
EV / EBITDA	12.8x	12.3x	10.6x	14.5x	12.7x	12.3x	11.4x	10.7x
EV / EBIT	18.3x	17.3x	14.3x	20.5x	18x	17.8x	16.6x	15.4x
EV / FCF	21.4x	30.6x	43.4x	50.6x	44.3x	71.2x	34.9x	22.1x
FCF Yield	4.68%	3.26%	2.3%	1.98%	2.26%	1.4%	2.87%	4.52%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.09	3.76	3.88	4	4.38	4.514	4.894	5.3
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	16,667	19,315	19,969	20,502	21,457	22,846	24,305	26,118
EBITDA ¹	879.6	1,038	1,082	1,091	1,158	1,224	1,313	1,403
EBIT ¹	617.3	738	800.4	772.2	816.6	845.3	902.7	972.5
Net income ¹	426.7	513.2	523.7	534.4	578.4	593.1	633.2	665.2
Net Debt ¹	2,904	3,055	2,886	2,752	2,562	2,635	2,629	2,569
Reference price ²	61.47	72.47	64.34	99.05	92.44	97.03	97.03	97.03
Nbr of stocks (in thousands)	136,106	134,434	133,381	132,094	130,848	127,692	-	-
Announcement Date	03/03/22	09/03/23	07/03/24	06/03/25	05/03/26	-	-	-