BURL - NYSE
Burlington Stores, Inc.
$328.70
+4.7%Burlington Stores, Inc. operates as a retailer of branded apparel products in the United States. The company provides fashion-focused merchandise, including women's ready-to-wear apparel, menswear, youth apparel, footwear, accessories, toys, gifts, and coats, as well as baby, home, and beauty products. As of January 29, 2022, it operated 837 stores under the Burlington Stores name, 2 stores under the Cohoes Fashions name, and 1 store under the MJM Designer Shoes name in 45 states and Puerto Rico. Burlington Stores, Inc. was founded in 1972 and is headquartered in Burlington, New Jersey.
At a Glance
Live SnapshotBurlington Stores, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $2.5B | $4.9B | $9.9B | $19.7B | $39.4B | $78.8B | $157.6B | $315.2B | $630.5B | $1,260.9B |
| Maintenance CapEx | -$423.9M | -$847.8M | -$1.7B | -$3.4B | -$6.8B | -$13.6B | -$27.1B | -$54.3B | -$108.5B | -$217.0B |
| Owner Earnings | $2.0B | $4.1B | $8.2B | $16.3B | $32.6B | $65.2B | $130.5B | $261.0B | $521.9B | $1,043.9B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $1.9B | $3.5B | $6.5B | $12.0B | $22.2B | $41.1B | $76.1B | $141.0B | $261.1B | $483.5B |
Related Guides
Continue your BURL research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.