investorscraft@gmail.com

Intrinsic Value of Burlington Stores, Inc. (BURL)

Previous Close$199.40
Intrinsic Value
Upside potential
Previous Close
$199.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-01-31 and quarterly data as of 2023-07-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %-6.7NaN
Revenue, $8703NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m8314NaN
Operating income, $m389NaN
EBITDA, $m663NaN
Interest expense (income), $mNaN
Earnings before tax, $m308NaN
Tax expense, $m77NaN
Net income, $m230NaN

BALANCE SHEET

Cash and short-term investments, $m879NaN
Total assets, $m7270NaN
Adjusted assets (=assets-cash), $m6390NaN
Average production assets, $m1895NaN
Working capital, $m372NaN
Total debt, $m1476NaN
Total liabilities, $m6475NaN
Total equity, $m795NaN
Debt-to-equity ratio1.856NaN
Adjusted equity ratio-0.011NaN

CASH FLOW

Net income, $m230NaN
Depreciation, amort., depletion, $m274NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m596NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-419NaN
Free cash flow, $m1016NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m372
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount