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 21,474 - -
Change - -5.44% -17.84% 45.91% 3.16% 16.73% - -
Enterprise Value (EV) 1 16,196 15,473 12,705 18,689 19,246 22,282 22,121 21,778
Change - -4.47% -17.88% 47.09% 2.98% 15.77% -0.72% -1.55%
P/E 39.5x 65.9x 36.5x 36.4x 31.1x 29.8x 25.3x 20.8x
PBR 20.7x 18.8x 12.3x 13.1x 10.5x 9.31x 7.15x 5.7x
PEG - -1.6x 0.7x 0.7x 1.4x 1.4x 1.4x 0.9x
Capitalization / Revenue 1.69x 1.71x 1.26x 1.68x 1.59x 1.67x 1.53x 1.39x
EV / Revenue 1.74x 1.78x 1.31x 1.76x 1.66x 1.73x 1.58x 1.41x
EV / EBITDA 15.4x 22.1x 14.3x 17.1x 14.9x 14.7x 12.8x 10.8x
EV / EBIT 20.2x 36x 21.9x 25.1x 21.7x 21.2x 18.4x 15.4x
EV / FCF 33.7x 104x 33.8x -1,099x 112x 55.8x 39.8x 27.8x
FCF Yield 2.97% 0.96% 2.96% -0.09% 0.89% 1.79% 2.51% 3.6%
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 2 236.93 229.83 191.15 283.93 295.86 345.24 345.24 345.24
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.($)
29.82x1.73x14.68x-.--% 21.47B
24.84x3.82x13.52x3.58% 193B
47.89x5.88x24.53x0.78% 149B
28.96x2.75x18.41x0.8% 72.44B
44.59x2.72x10.7x1.38% 35.5B
20.6x3.72x14.87x1.14% 28.34B
20.8x1.4x7.94x4.51% 26.84B
18.61x2.57x11.44x1.93% 22.73B
14.13x1.7x7.14x4.59% 9.77B
7.59x0.39x3.7x3.38% 7.3B
Average 25.78x 2.67x 12.69x 2.21% 56.63B
Weighted average by Cap. 31.81x 3.83x 16.40x 2.08%

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.