Valuation Burlington Stores, Inc.

Stocks

Real-time Estimate Cboe BZX 19:12:18 11/09/2026 BST			5-day change	1st Jan Change
237.78 ^USD	-0.11%		-10.30%	-17.61%

08-31	BofA Securities Adjusts Burlington Stores Price Target to $365 From $375	MT
08-31	Deutsche Bank Adjusts Burlington Stores Price Target to $323 From $367, Maintains Hold Rating	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	14,953	-	-
Change	-	-5.28%	-17.68%	46.13%	3.29%	-19.69%	-	-
Enterprise Value (EV) ¹	16,283	15,579	12,817	18,880	19,467	15,860	15,572	15,278
Change	-	-4.32%	-17.73%	47.3%	3.11%	-18.53%	-1.82%	-1.89%
P/E	39.5x	65.9x	36.5x	36.4x	31.1x	20.7x	17.8x	14.7x
PBR	20.7x	18.8x	12.3x	13.1x	10.5x	6.15x	4.76x	3.95x
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	1.17x	1.07x	0.97x
EV / Revenue	1.75x	1.79x	1.32x	1.78x	1.68x	1.24x	1.11x	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	13.2x	11x
EV / FCF	33.9x	105x	34.1x	-1,110x	113x	43.8x	27.4x	38.9x
FCF Yield	2.95%	0.96%	2.93%	-0.09%	0.88%	2.28%	3.66%	2.57%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	6	3.49	5.23	7.8	9.51	11.48	13.4	16.2
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	9,322	8,703	9,727	10,635	11,567	12,829	13,975	15,420
EBITDA ¹	1,051	700.7	888.1	1,093	1,293	1,507	1,698	1,990
EBIT ¹	801.7	430.3	581	745.4	887.1	1,039	1,177	1,384
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	907.6	619.5	325.6
Reference price ²	236.93	229.83	191.15	283.93	295.86	238.04	238.04	238.04
Nbr of stocks (in thousands)	66,765	65,191	64,525	63,481	62,927	62,815	-	-
Announcement Date	03/03/22	02/03/23	07/03/24	06/03/25	05/03/26	-	-	-

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.	20.73x	1.24x	10.52x	-.--%	14.95B
INDITEX	25.17x	3.83x	13.64x	3.53%	198B
FAST RETAILING CO., LTD.	39.99x	4.91x	20.34x	0.94%	133B
ROSS STORES, INC.	26.14x	2.66x	17.09x	0.79%	72.03B
KERING	44.93x	2.55x	9.78x	1.45%	33.38B
HENNES & MAURITZ AB	20.89x	1.42x	8.04x	4.46%	27.15B
NEXT PLC	18.43x	2.56x	11.39x	1.94%	23.03B
TAPESTRY, INC.	14.61x	2.85x	10.94x	1.61%	23.1B
LPP SA	14.98x	1.79x	7.56x	4.29%	10.71B
THE GAP, INC.	6.3x	0.39x	3.66x	3.3%	7.35B
Average	23.22x	2.42x	11.30x	2.23%	54.25B
Weighted average by Cap.	28.62x	3.49x	14.67x	2.22%