BURL
Burlington Stores Inc
Price:  
200.37 
USD
Volume:  
1,764,509.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BURL Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Burlington Stores Inc (BURL) is 289.05 USD. This BURL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 200.37 USD, the upside of Burlington Stores Inc is %.

The range of the Intrinsic Value is 203.95 - 502.63 USD

200.37 USD
Stock Price
289.05 USD
Intrinsic Value
Intrinsic Value Details

BURL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 203.95 - 502.63 289.05 44.3%
DCF (Growth 10y) 268.33 - 637.53 374.53 86.9%
DCF (EBITDA 5y) 192.33 - 245.66 221.70 10.6%
DCF (EBITDA 10y) 252.98 - 348.86 300.53 50.0%
Fair Value 132.95 - 132.95 132.95 -33.65%
P/E 77.32 - 174.58 117.89 -41.2%
EV/EBITDA 78.41 - 132.04 101.69 -49.2%
EPV 60.55 - 89.43 74.99 -62.6%
DDM - Stable 37.84 - 116.24 77.04 -61.5%
DDM - Multi 134.03 - 336.32 193.61 -3.4%

BURL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,795.63
Beta 1.61
Outstanding shares (mil) 63.86
Enterprise Value (mil) 13,278.91
Market risk premium 4.60%
Cost of Equity 10.48%
Cost of Debt 4.72%
WACC 9.79%