BURL
Burlington Stores Inc
Price:  
235.93 
USD
Volume:  
1,142,595.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BURL Intrinsic Value

48.30 %
Upside

What is the intrinsic value of BURL?

As of 2025-06-17, the Intrinsic Value of Burlington Stores Inc (BURL) is 349.93 USD. This BURL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 235.93 USD, the upside of Burlington Stores Inc is 48.30%.

The range of the Intrinsic Value is 232.96 - 704.10 USD

Is BURL undervalued or overvalued?

Based on its market price of 235.93 USD and our intrinsic valuation, Burlington Stores Inc (BURL) is undervalued by 48.30%.

235.93 USD
Stock Price
349.93 USD
Intrinsic Value
Intrinsic Value Details

BURL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 232.96 - 704.10 349.93 48.3%
DCF (Growth 10y) 285.30 - 804.09 415.10 75.9%
DCF (EBITDA 5y) 142.43 - 219.32 180.15 -23.6%
DCF (EBITDA 10y) 198.69 - 297.67 245.15 3.9%
Fair Value 208.75 - 208.75 208.75 -11.52%
P/E 71.47 - 131.89 92.33 -60.9%
EV/EBITDA 56.10 - 114.40 91.36 -61.3%
EPV 55.24 - 81.29 68.26 -71.1%
DDM - Stable 83.36 - 302.23 192.80 -18.3%
DDM - Multi 171.66 - 492.02 255.52 8.3%

BURL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,861.23
Beta 0.95
Outstanding shares (mil) 62.99
Enterprise Value (mil) 16,142.02
Market risk premium 4.60%
Cost of Equity 8.25%
Cost of Debt 4.64%
WACC 7.74%