U.S. markets open in 2 hours 15 minutes
  • S&P Futures

    4,363.25
    -58.50 (-1.32%)
     
  • Dow Futures

    33,922.00
    -540.00 (-1.57%)
     
  • Nasdaq Futures

    15,158.75
    -167.25 (-1.09%)
     
  • Russell 2000 Futures

    2,186.10
    -42.20 (-1.89%)
     
  • Crude Oil

    70.54
    -1.43 (-1.99%)
     
  • Gold

    1,755.80
    +4.40 (+0.25%)
     
  • Silver

    22.34
    +0.01 (+0.04%)
     
  • EUR/USD

    1.1714
    -0.0018 (-0.15%)
     
  • 10-Yr Bond

    1.3700
    0.0000 (0.00%)
     
  • Vix

    25.32
    +6.63 (+35.47%)
     
  • GBP/USD

    1.3686
    -0.0052 (-0.38%)
     
  • USD/JPY

    109.5800
    -0.3150 (-0.29%)
     
  • BTC-USD

    44,278.10
    -3,627.81 (-7.57%)
     
  • CMC Crypto 200

    1,102.38
    -123.15 (-10.05%)
     
  • FTSE 100

    6,848.08
    -115.56 (-1.66%)
     
  • Nikkei 225

    30,500.05
    +176.75 (+0.58%)
     

A Look At The Intrinsic Value Of Burlington Stores, Inc. (NYSE:BURL)

  • Oops!
    Something went wrong.
    Please try again later.
·5 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

Does the August share price for Burlington Stores, Inc. (NYSE:BURL) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by estimating the company's future cash flows and discounting them to their present value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. It may sound complicated, but actually it is quite simple!

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

View our latest analysis for Burlington Stores

Crunching the numbers

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. To start off with, we need to estimate the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$378.6m

US$505.4m

US$811.9m

US$857.8m

US$1.18b

US$1.39b

US$1.57b

US$1.72b

US$1.85b

US$1.96b

Growth Rate Estimate Source

Analyst x9

Analyst x9

Analyst x4

Analyst x4

Analyst x4

Est @ 17.82%

Est @ 13.07%

Est @ 9.75%

Est @ 7.42%

Est @ 5.79%

Present Value ($, Millions) Discounted @ 8.4%

US$349

US$430

US$637

US$620

US$786

US$854

US$890

US$901

US$892

US$871

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$7.2b

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (2.0%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 8.4%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$2.0b× (1 + 2.0%) ÷ (8.4%– 2.0%) = US$31b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$31b÷ ( 1 + 8.4%)10= US$14b

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is US$21b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$339, the company appears around fair value at the time of writing. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

dcf
dcf

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Burlington Stores as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 8.4%, which is based on a levered beta of 1.366. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Moving On:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn't be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Burlington Stores, there are three relevant elements you should further research:

  1. Risks: To that end, you should learn about the 3 warning signs we've spotted with Burlington Stores (including 1 which can't be ignored) .

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for BURL's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  3. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.