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 15,819 14,983 12,334 18,024 18,618 15,015 - -
Change - -5.28% -17.68% 46.13% 3.29% -19.35% - -
Enterprise Value (EV) 1 16,283 15,579 12,817 18,880 19,467 15,923 15,635 15,341
Change - -4.32% -17.73% 47.3% 3.11% -18.21% -1.81% -1.88%
P/E 39.5x 65.9x 36.5x 36.4x 31.1x 20.8x 17.8x 14.8x
PBR 20.7x 18.8x 12.3x 13.1x 10.5x 6.18x 4.78x 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 1.17x 1.07x 0.97x
EV / Revenue 1.75x 1.79x 1.32x 1.78x 1.68x 1.24x 1.12x 0.99x
EV / EBITDA 15.5x 22.2x 14.4x 17.3x 15.1x 10.6x 9.21x 7.71x
EV / EBIT 20.3x 36.2x 22.1x 25.3x 21.9x 15.3x 13.3x 11.1x
EV / FCF 33.9x 105x 34.1x -1,110x 113x 44x 27.5x 39x
FCF Yield 2.95% 0.96% 2.93% -0.09% 0.88% 2.27% 3.64% 2.56%
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 2 236.93 229.83 191.15 283.93 295.86 239.04 239.04 239.04
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!