investorscraft@gmail.com

Intrinsic ValueBurlington Stores, Inc. (BURL)

Previous Close$266.91
Intrinsic Value
Upside potential
Previous Close
$266.91

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Burlington Stores, Inc. operates as a leading off-price retailer in the United States, specializing in branded apparel, home goods, and accessories at discounted prices. The company’s revenue model hinges on opportunistic purchasing of excess inventory from manufacturers and retailers, allowing it to offer significant savings to cost-conscious consumers. Burlington differentiates itself through a treasure-hunt shopping experience, driving foot traffic and repeat purchases. The off-price retail sector is highly competitive, with Burlington positioned as a key player alongside TJX Companies and Ross Stores. Its market strategy focuses on expanding store footprints in underserved markets while optimizing inventory turnover to maintain lean operations. The company’s ability to adapt to shifting consumer preferences and supply chain dynamics underscores its resilience in a volatile retail landscape.

Revenue Profitability And Efficiency

Burlington reported revenue of $10.63 billion for FY 2025, with net income of $503.6 million, reflecting a net margin of approximately 4.7%. Diluted EPS stood at $7.80, demonstrating solid earnings power. Operating cash flow was $863.4 million, though capital expenditures of $880.4 million indicate aggressive reinvestment in store expansion and operational upgrades. The company’s efficiency metrics suggest disciplined inventory management and cost controls.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its high inventory turnover and opportunistic buying strategy, which sustains gross margins despite competitive pricing. Burlington’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt load. However, the lack of dividend payouts suggests a focus on reinvesting profits into growth initiatives rather than shareholder returns.

Balance Sheet And Financial Health

Burlington’s balance sheet shows $994.7 million in cash and equivalents against total debt of $5.37 billion, indicating a leveraged but manageable position. The debt-to-equity ratio suggests reliance on borrowing for expansion, though operating cash flow provides coverage. Liquidity appears adequate, with no immediate solvency concerns given the company’s consistent profitability.

Growth Trends And Dividend Policy

Burlington’s growth strategy emphasizes store count expansion and same-store sales improvements. The company does not pay dividends, opting instead to allocate capital toward growth and debt reduction. Historical trends show steady revenue growth, though macroeconomic pressures on consumer spending could pose near-term challenges. Long-term prospects remain tied to effective inventory sourcing and market penetration.

Valuation And Market Expectations

The market values Burlington at a premium relative to peers, reflecting optimism about its off-price model’s resilience. Investors likely anticipate margin expansion as scale efficiencies offset inflationary pressures. The absence of dividends may limit appeal to income-focused shareholders, but growth-oriented investors may find the stock attractive given its earnings trajectory.

Strategic Advantages And Outlook

Burlington’s key advantages include its flexible supply chain, strong vendor relationships, and value-driven customer base. The outlook hinges on sustaining comp-store growth and managing debt levels. Macroeconomic headwinds, such as inflation, could pressure margins, but the company’s off-price positioning may buffer against downturns. Strategic store openings and e-commerce integration could further solidify its market position.

Sources

Company 10-K filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount