Valuation Burlington Stores, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 18:23:10 28/10/2026 +04			5-day change	1st Jan Change
41.56 ^BRL	+1.05%		+1.05%	-21.53%

10-27	BofA Securities Adjusts Price Target on Burlington Stores to $344 From $365, Maintains Buy Rating	MT
10-19	Burlington, TJX, Ross Stores Seen as 'Relative Winners' as Inflation Swirls, BofA Says	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	14,700	-	-
Change	-	-5.28%	-17.68%	46.13%	3.29%	-21.04%	-	-
Enterprise Value (EV) ¹	16,283	15,579	12,817	18,880	19,467	15,682	15,432	15,062
Change	-	-4.32%	-17.73%	47.3%	3.11%	-19.44%	-1.59%	-2.4%
P/E	39.5x	65.9x	36.5x	36.4x	31.1x	20.4x	17.6x	14.4x
PBR	20.7x	18.8x	12.3x	13.1x	10.5x	6.34x	4.92x	3.97x
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	1.15x	1.05x	0.96x
EV / Revenue	1.75x	1.79x	1.32x	1.78x	1.68x	1.22x	1.1x	0.98x
EV / EBITDA	15.5x	22.2x	14.4x	17.3x	15.1x	10.4x	9.06x	7.59x
EV / EBIT	20.3x	36.2x	22.1x	25.3x	21.9x	15.1x	13.1x	10.9x
EV / FCF	33.9x	105x	34.1x	-1,110x	113x	43.8x	24.6x	24.4x
FCF Yield	2.95%	0.96%	2.93%	-0.09%	0.88%	2.28%	4.06%	4.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	6	3.49	5.23	7.8	9.51	11.48	13.3	16.2
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	9,322	8,703	9,727	10,635	11,567	12,833	13,972	15,376
EBITDA ¹	1,051	700.7	888.1	1,093	1,293	1,506	1,703	1,985
EBIT ¹	801.7	430.3	581	745.4	887.1	1,037	1,175	1,378
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	982	732.3	361.8
Reference price ²	236.93	229.83	191.15	283.93	295.86	234.02	234.02	234.02
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.($)
INDITEX	26.38x	4.01x	14.3x	3.38%	198B
FAST RETAILING CO., LTD.	44.09x	5.42x	22.31x	0.85%	143B
ROSS STORES, INC.	25.96x	2.68x	17.15x	0.78%	72.83B
HENNES & MAURITZ AB	22.08x	1.5x	8.5x	4.17%	28.32B
KERING	37.7x	2.11x	8.17x	1.9%	24.14B
NEXT PLC	18.5x	2.58x	11.65x	2%	22.97B
TAPESTRY, INC.	14.03x	2.74x	10.54x	1.68%	22.07B
BURLINGTON STORES, INC.	20.38x	1.22x	10.41x	-.--%	14.7B
LPP SA	16.91x	2.14x	8.58x	3.35%	12.65B
Average	25.11x	2.71x	12.40x	2.01%	59.83B
Weighted average by Cap.	30.07x	3.76x	15.72x	2.11%