As of 2024-12-15, the Intrinsic Value of Burlington Stores Inc (BURL) is
377.69 USD. This BURL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 289.97 USD, the upside of Burlington Stores Inc is
30.20%.
The range of the Intrinsic Value is 264.43 - 667.68 USD
377.69 USD
Intrinsic Value
BURL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
264.43 - 667.68 |
377.69 |
30.2% |
| DCF (Growth 10y) |
365.10 - 881.72 |
511.28 |
76.3% |
| DCF (EBITDA 5y) |
177.25 - 294.86 |
235.42 |
-18.8% |
| DCF (EBITDA 10y) |
271.41 - 437.63 |
349.07 |
20.4% |
| Fair Value |
185.23 - 185.23 |
185.23 |
-36.12% |
| P/E |
98.99 - 164.20 |
126.40 |
-56.4% |
| EV/EBITDA |
60.85 - 126.37 |
98.76 |
-65.9% |
| EPV |
62.43 - 90.58 |
76.50 |
-73.6% |
| DDM - Stable |
61.71 - 195.50 |
128.61 |
-55.6% |
| DDM - Multi |
194.53 - 485.46 |
278.51 |
-4.0% |
BURL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,407.29 |
| Beta |
1.14 |
| Outstanding shares (mil) |
63.48 |
| Enterprise Value (mil) |
19,263.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.41% |
| Cost of Debt |
4.50% |
| WACC |
8.98% |