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 20,794 - -
Change - -5.44% -17.84% 45.91% 3.16% 13.03% - -
Enterprise Value (EV) 1 16,196 15,473 12,705 18,689 19,246 21,602 21,441 21,098
Change - -4.47% -17.88% 47.09% 2.98% 12.24% -0.75% -1.6%
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 1.62x 1.49x 1.35x
EV / Revenue 1.74x 1.78x 1.31x 1.76x 1.66x 1.68x 1.53x 1.37x
EV / EBITDA 15.4x 22.1x 14.3x 17.1x 14.9x 14.2x 12.4x 10.5x
EV / EBIT 20.2x 36x 21.9x 25.1x 21.7x 20.6x 17.8x 14.9x
EV / FCF 33.7x 104x 33.8x -1,099x 112x 54.1x 38.5x 26.9x
FCF Yield 2.97% 0.96% 2.96% -0.09% 0.89% 1.85% 2.59% 3.72%
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
28.88x1.68x14.23x-.--% 20.79B
24.67x3.8x13.43x3.61% 191B
48.55x5.96x24.84x0.77% 151B
28.34x2.69x17.99x0.81% 70.87B
43.02x2.65x10.4x1.43% 34.27B
19.88x3.6x14.39x1.18% 27.35B
20.94x1.41x7.99x4.48% 27.01B
18.44x2.55x11.35x1.95% 22.38B
13.99x1.69x7.08x4.64% 9.66B
7.53x0.39x3.67x3.41% 7.25B
Average 25.42x 2.64x 12.54x 2.23% 56.22B
Weighted average by Cap. 31.76x 3.84x 16.39x 2.1%

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.