|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 251.33 USD | -0.49% |
|
+5.22% | +39.53% |
| 30/07 | William O'Neil Initiates Ross Stores at Buy | MT |
| 27/07 | JPMorgan Adjusts Price Target on Ross Stores to $262 From $265, Maintains Overweight Rating | MT |
Company Valuation: Ross Stores, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 34,538 | 40,701 | 47,228 | 49,674 | 61,018 | 81,020 | - | - |
| Change | - | 17.84% | 16.03% | 5.18% | 22.84% | 32.78% | - | - |
| Enterprise Value (EV) 1 | 32,068 | 38,606 | 44,816 | 47,158 | 57,941 | 77,668 | 77,459 | 77,361 |
| Change | - | 20.39% | 16.09% | 5.23% | 22.87% | 34.05% | -0.27% | -0.13% |
| P/E | 20.1x | 27x | 25.2x | 23.8x | 28.5x | 32.4x | 29.4x | 26.8x |
| PBR | 8.47x | 9.45x | 9.72x | 9.05x | 9.89x | 11.7x | 9.94x | 11.8x |
| PEG | - | -2.7x | 0.9x | 1.7x | 6.21x | 1.8x | 2.95x | 2.71x |
| Capitalization / Revenue | 1.83x | 2.18x | 2.32x | 2.35x | 2.68x | 3.22x | 3.03x | 2.83x |
| EV / Revenue | 1.7x | 2.06x | 2.2x | 2.23x | 2.55x | 3.09x | 2.89x | 2.71x |
| EV / EBITDA | 11.9x | 16.2x | 16.4x | 15.6x | 18x | 20.7x | 19x | 17.6x |
| EV / EBIT | 13.7x | 19.4x | 19.4x | 18.2x | 21.4x | 24.4x | 22.4x | 20.6x |
| EV / FCF | 27.2x | 37.3x | 25.6x | 28.8x | 26.2x | 33.8x | 31.1x | 32.2x |
| FCF Yield | 3.68% | 2.68% | 3.91% | 3.47% | 3.81% | 2.95% | 3.21% | 3.11% |
| Dividend per Share 2 | 1.14 | 1.24 | 1.34 | 1.47 | 1.62 | 1.798 | 1.939 | 2.2 |
| Rate of return | 1.17% | 1.05% | 0.96% | 0.98% | 0.86% | 0.71% | 0.77% | 0.87% |
| EPS 2 | 4.87 | 4.38 | 5.56 | 6.32 | 6.61 | 7.807 | 8.586 | 9.436 |
| Distribution rate | 23.4% | 28.3% | 24.1% | 23.3% | 24.5% | 23% | 22.6% | 23.3% |
| Net sales 1 | 18,916 | 18,696 | 20,377 | 21,129 | 22,751 | 25,149 | 26,762 | 28,590 |
| EBITDA 1 | 2,694 | 2,385 | 2,727 | 3,032 | 3,217 | 3,759 | 4,074 | 4,407 |
| EBIT 1 | 2,333 | 1,990 | 2,308 | 2,586 | 2,707 | 3,183 | 3,460 | 3,761 |
| Net income 1 | 1,723 | 1,512 | 1,875 | 2,091 | 2,145 | 2,492 | 2,699 | 2,917 |
| Net Debt 1 | -2,470 | -2,095 | -2,412 | -2,516 | -3,077 | -3,351 | -3,561 | -3,658 |
| Reference price 2 | 97.75 | 118.19 | 140.28 | 150.56 | 188.65 | 252.57 | 252.57 | 252.57 |
| Nbr of stocks (in thousands) | 3,53,330 | 3,44,371 | 3,36,666 | 3,29,929 | 3,23,445 | 3,20,781 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 05/03/24 | 04/03/25 | 03/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.35x | 3.09x | 20.66x | 0.71% | 8.1TCr | |
| 26.4x | 4.07x | 14.4x | 3.37% | 21TCr | |
| 47.7x | 5.86x | 24.42x | 0.78% | 15TCr | |
| 53.99x | 3.01x | 11.75x | 1.16% | 4.1TCr | |
| 22.37x | 4.03x | 16.11x | 1.05% | 3.08TCr | |
| 22.4x | 1.49x | 8.44x | 4.2% | 2.91TCr | |
| 32.15x | 1.86x | 15.79x | -.--% | 2.32TCr | |
| 19.19x | 2.65x | 11.77x | 1.87% | 2.34TCr | |
| 15.22x | - | - | 4.25% | 1.06TCr | |
| 7.62x | 0.4x | 3.73x | 3.37% | 733.64Cr | |
| Average | 27.94x | 2.94x | 14.12x | 2.08% | 6.04TCr | |
| Weighted average by Cap. | 33.52x | 4.00x | 17.24x | 1.96% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ROST Stock
- Valuation Ross Stores, Inc.
Select your edition
All financial news and data tailored to specific country editions
