As of 2024-12-06, the Intrinsic Value of Burlington Stores Inc (BURL) is 364.14 USD. This BURL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 281.88 USD, the upside of Burlington Stores Inc is 29.20%.

The range of the Intrinsic Value is 257.66 - 627.69 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	257.66 - 627.69	364.14	29.2%
DCF (Growth 10y)	360.65 - 843.59	500.69	77.6%
DCF (EBITDA 5y)	190.95 - 287.10	238.83	-15.3%
DCF (EBITDA 10y)	285.64 - 430.46	353.79	25.5%
Fair Value	168.19 - 168.19	168.19	-40.33%
P/E	93.25 - 166.30	126.40	-55.2%
EV/EBITDA	66.95 - 131.35	99.59	-64.7%
EPV	62.96 - 89.89	76.43	-72.9%
DDM - Stable	54.90 - 168.32	111.61	-60.4%
DDM - Multi	187.52 - 455.62	266.72	-5.4%