ROST
Ross Stores Inc
Price:  
138.76 
USD
Volume:  
2,350,914.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Ross Intrinsic Value

33.30 %
Upside

As of 2025-02-17, the Intrinsic Value of Ross Stores Inc (ROST) is 184.93 USD. This Ross valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 138.76 USD, the upside of Ross Stores Inc is 33.30%.

The range of the Intrinsic Value is 142.69 - 270.71 USD

138.76 USD
Stock Price
184.93 USD
Intrinsic Value
Intrinsic Value Details

Ross Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 142.69 - 270.71 184.93 33.3%
DCF (Growth 10y) 186.29 - 344.44 238.92 72.2%
DCF (EBITDA 5y) 116.69 - 158.62 141.55 2.0%
DCF (EBITDA 10y) 160.77 - 223.01 193.90 39.7%
Fair Value 160.16 - 160.16 160.16 15.42%
P/E 69.57 - 129.50 94.38 -32.0%
EV/EBITDA 52.65 - 93.36 77.37 -44.2%
EPV 48.34 - 64.11 56.22 -59.5%
DDM - Stable 45.27 - 115.67 80.47 -42.0%
DDM - Multi 111.33 - 219.12 147.44 6.3%

Ross Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 45,781.09
Beta 0.85
Outstanding shares (mil) 329.93
Enterprise Value (mil) 43,645.69
Market risk premium 4.60%
Cost of Equity 9.44%
Cost of Debt 6.36%
WACC 9.21%