Consumer CyclicalApparel RetailUnited States

ROST.US · Ross Stores, Inc.

NMS · US · USD

Latest price226.47 USD

30D-5.81%

Vs. base value+144%

Research summary

ROST.US latest organized financial period shows revenue grew +7.67% YoY and net income grew +2.6% YoY. Current price is about 226 USD, while the model base case is about 92.99 USD; the current price sits +144% versus the base case. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

10 records

Revenue23B USD

Net income2B USD

Free cash flow2B USD

Operating cash flow3B USD

Revenue

Total revenue recognized in each fiscal year.

Price trend

Price date: 2026/04/28 · Updated: 2026/04/29 07:22

Adjusted close trend. Current price sample covers: 2026/03/09 - 2026/04/28.

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price226.47 USD

Base value92.99 USD

Vs. base+144%

Price date2026/04/28

92.99 USD92.99 USD100.30 USD

+144%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

92.99 USD92.99 USD100.30 USD

+144%

92.99 USDCurrent price is 143.5% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 92.99 USD
Current price: 226.47 USD
Estimated shares: 324,514,977
Discount rate: 9%
Bear value: 92.99 USD
Base value: 92.99 USD
Bull value: 100.30 USD
Base FCF/share：6.8
Base growth：0.0%
WACC：9.0%
Terminal growth：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

98.98 USD108.19 USD113.68 USD

+109%

108.19 USDCurrent price is 109.3% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 108.19 USD
Current price: 226.47 USD
Estimated shares: 324,514,977
Discount rate: 9%
Bear value: 98.98 USD
Base value: 108.19 USD
Bull value: 113.68 USD
Average net income over the last 3 years proxies owner earnings
Base growth：2.6%
WACC：9.0%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth11.7%

Current price implies roughly 11.7% annualized FCF growth.

11.7%Current price implies roughly 11.7% annualized FCF growth.

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 11.7%
Current price: 226.47 USD
Estimated shares: 324,514,977
Discount rate: 9%
Base FCF/share：6.8
WACC：9.0%
Terminal growth：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

71.04 USD71.04 USD71.04 USD

+219%

71.04 USDCurrent price is 218.8% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 71.04 USD
Current price: 226.47 USD
Estimated shares: 324,514,977
Discount rate: 9%
Base value: 71.04 USD
Average operating income over the last 3 years
Effective tax rate is estimated at 21%
WACC：9.0%

Updated: 2026/04/29 07:22

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 10

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2026/01/30	Annual	23B USD	2B USD	2B USD	6.61
2025/01/31	Annual	21B USD	2B USD	2B USD	6.32
2025/01/30	Annual	21B USD	2B USD	2B USD	6.32
2024/02/02	Annual	20B USD	2B USD	2B USD	5.56
2024/01/30	Annual	20B USD	2B USD	2B USD	5.56

Ad placement

ROST.US · Ross Stores, Inc.

Research summary

Key financial trend

Price trend

Valuation model range

DCF

Owner Earnings

Reverse DCF

Earnings Power Value

Quarterly and annual financial table

Related stocks