As of 2024-12-12, the Intrinsic Value of Ross Stores Inc (ROST) is
201.20 USD. This Ross valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 153.84 USD, the upside of Ross Stores Inc is
30.80%.
The range of the Intrinsic Value is 152.63 - 305.49 USD
201.20 USD
Intrinsic Value
Ross Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
152.63 - 305.49 |
201.20 |
30.8% |
| DCF (Growth 10y) |
194.71 - 376.03 |
252.82 |
64.3% |
| DCF (EBITDA 5y) |
109.28 - 155.55 |
131.33 |
-14.6% |
| DCF (EBITDA 10y) |
153.35 - 216.81 |
182.34 |
18.5% |
| Fair Value |
159.27 - 159.27 |
159.27 |
3.53% |
| P/E |
85.12 - 128.47 |
104.93 |
-31.8% |
| EV/EBITDA |
47.95 - 95.18 |
74.77 |
-51.4% |
| EPV |
47.81 - 61.56 |
54.68 |
-64.5% |
| DDM - Stable |
49.83 - 133.94 |
91.89 |
-40.3% |
| DDM - Multi |
119.71 - 246.59 |
160.81 |
4.5% |
Ross Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
51,037.96 |
| Beta |
0.94 |
| Outstanding shares (mil) |
331.76 |
| Enterprise Value (mil) |
48,902.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.62% |
| Cost of Debt |
6.36% |
| WACC |
9.40% |