Valuation Ross Stores, Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-01-13 pm EST			5-day change	1st Jan Change
193.23 ^USD	+0.50%		+3.04%	+7.27%

Jan. 09	Wells Fargo Adjusts Ross Stores Price Target to $205 From $200, Maintains Overweight Rating	MT
Jan. 09	JPMorgan Adjusts Price Target on Ross Stores to $215 From $200, Maintains Overweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	40,070	34,817	40,815	48,180	49,674	62,499	-	-
Change	-	-13.11%	17.23%	18.05%	3.1%	25.82%	-	-
Enterprise Value (EV) ¹	37,764	32,347	38,719	45,769	47,158	59,396	59,157	58,893
Change	-	-14.34%	19.7%	18.21%	3.04%	25.95%	-0.4%	-0.45%
P/E ratio	468x	20.2x	27.1x	25.7x	23.8x	29.9x	27x	24.6x
PBR	12.2x	8.54x	9.47x	9.91x	9.05x	10.1x	8.55x	8.06x
PEG	-	0x	-2.7x	1x	1.7x	12.35x	2.6x	2.47x
Capitalization / Revenue	3.2x	1.84x	2.18x	2.36x	2.35x	2.78x	2.64x	2.5x
EV / Revenue	3.01x	1.71x	2.07x	2.25x	2.23x	2.64x	2.49x	2.35x
EV / EBITDA	68.2x	12x	16.2x	16.8x	15.6x	18.8x	17.2x	16.5x
EV / EBIT	199x	13.9x	19.5x	19.8x	18.2x	22.4x	20.5x	19.1x
EV / FCF	20.5x	27.4x	37.4x	26.1x	28.8x	29.3x	28.1x	27.2x
FCF Yield	4.87%	3.65%	2.67%	3.83%	3.47%	3.41%	3.56%	3.68%
Dividend per Share ²	0.285	1.14	1.24	1.34	1.47	1.638	1.779	1.948
Rate of return	0.25%	1.16%	1.05%	0.94%	0.98%	0.85%	0.92%	1.01%
EPS ²	0.24	4.87	4.38	5.56	6.32	6.473	7.145	7.855
Distribution rate	119%	23.4%	28.3%	24.1%	23.3%	25.3%	24.9%	24.8%
Net sales ¹	12,532	18,916	18,696	20,377	21,129	22,485	23,710	25,026
EBITDA ¹	554	2,694	2,385	2,727	3,032	3,161	3,432	3,574
EBIT ¹	189.7	2,333	1,990	2,308	2,586	2,652	2,887	3,083
Net income ¹	85.38	1,723	1,512	1,875	2,091	2,098	2,271	2,422
Net Debt ¹	-2,306	-2,470	-2,095	-2,412	-2,516	-3,103	-3,343	-3,606
Reference price ²	112.41	98.54	118.52	143.11	150.56	193.23	193.23	193.23
Nbr of stocks (in thousands)	356,463	353,330	344,371	336,666	329,929	323,445	-	-
Announcement Date	3/2/21	3/1/22	2/28/23	3/5/24	3/4/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROSS STORES, INC.	29.7x	2.63x	18.69x	0.85%	62.19B
INDITEX	28.95x	4.24x	15.23x	3.09%	208B
FAST RETAILING CO., LTD.	41.24x	4.85x	21.05x	0.85%	122B
KERING	57.06x	3.3x	13.13x	1.08%	44.99B
HENNES & MAURITZ AB	24.86x	1.5x	8.77x	3.84%	31.31B
TAPESTRY, INC.	24.41x	3.93x	17.1x	1.16%	27.36B
NEXT PLC	19.68x	2.71x	12.05x	4.12%	22.58B
BURLINGTON STORES, INC.	32.11x	1.72x	15.69x	-.--%	18.77B
LPP SA	20.14x	1.9x	8.97x	3.05%	10.54B
THE GAP, INC.	12.9x	0.59x	5.59x	2.35%	10.32B
Average	29.11x	2.74x	13.63x	2.04%	55.8B
Weighted average by Cap.	32.80x	3.69x	16.04x	2.06%