Company Valuation: Burlington Stores, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 15,732 14,876 12,222 17,833 18,396 19,480 - -
Change - -5.44% -17.84% 45.91% 3.16% 5.89% - -
Enterprise Value (EV) 1 16,196 15,473 12,705 18,689 19,246 20,288 20,127 19,784
Change - -4.47% -17.88% 47.09% 2.98% 5.41% -0.79% -1.7%
P/E 39.5x 65.9x 36.5x 36.4x 31.1x 27.1x 23x 18.8x
PBR 20.7x 18.8x 12.3x 13.1x 10.5x 8.44x 6.48x 5.17x
PEG - -1.6x 0.7x 0.7x 1.4x 1.2x 1.3x 0.9x
Capitalization / Revenue 1.69x 1.71x 1.26x 1.68x 1.59x 1.52x 1.39x 1.26x
EV / Revenue 1.74x 1.78x 1.31x 1.76x 1.66x 1.58x 1.44x 1.28x
EV / EBITDA 15.4x 22.1x 14.3x 17.1x 14.9x 13.4x 11.7x 9.81x
EV / EBIT 20.2x 36x 21.9x 25.1x 21.7x 19.3x 16.7x 14x
EV / FCF 33.7x 104x 33.8x -1,099x 112x 50.8x 36.2x 25.2x
FCF Yield 2.97% 0.96% 2.96% -0.09% 0.89% 1.97% 2.76% 3.96%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 6 3.49 5.23 7.8 9.51 11.58 13.63 16.63
Distribution rate - - - - - - - -
Net sales 1 9,322 8,703 9,727 10,635 11,567 12,851 13,992 15,438
EBITDA 1 1,051 700.7 888.1 1,093 1,293 1,518 1,725 2,016
EBIT 1 801.7 430.3 581 745.4 887.1 1,050 1,202 1,417
Net income 1 408.8 230.1 339.6 503.6 610.2 736.9 863.7 1,033
Net Debt 1 464.4 596.5 483.3 855.7 849.8 807.6 646.6 303.5
Reference price 2 236.93 229.83 191.15 283.93 295.86 313.18 313.18 313.18
Nbr of stocks (in thousands) 66,398 64,727 63,940 62,808 62,180 62,201 - -
Announcement Date 3/3/22 3/2/23 3/7/24 3/6/25 3/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.05x1.58x13.37x-.--% 19.48B
26.27x4.05x14.33x3.39% 204B
52.11x6.36x26.55x0.72% 161B
27.38x2.59x17.35x0.84% 68.46B
43.1x2.68x10.5x1.42% 34.85B
21.18x3.82x15.29x1.11% 29.14B
21.17x1.43x8.08x4.39% 27.59B
18.42x2.55x11.28x1.95% 22.27B
13.2x1.61x6.75x4.91% 9.2B
7.2x0.37x3.48x3.56% 6.93B
Average 25.71x 2.70x 12.70x 2.23% 58.25B
Weighted average by Cap. 33.34x 4.08x 17.18x 2.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BURL Stock
  4. Valuation Burlington Stores, Inc.