Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
85.59 USD79.99 USD100.30 USD
+183%
79.99 USDCurrent price is 183.1% above the base model value.
R
US
ROST.US · ROSS STORES, INC.
US · US
Latest price226.47 USD
30D-0.18%
Vs. base value+183%
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 79.99 USD; the current price sits +183% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue23B USD
Net income2B USD
Free cash flow2B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price226.47 USD
Base value79.99 USD
Vs. base+183%
Price date2026/04/29
85.59 USD79.99 USD100.30 USD
+183%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
139.12 USD206.96 USD257.76 USD
+9.43%
206.96 USDCurrent price is close to the base model value.Adjusted reference: 202.56 USD
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.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
68.53 USD68.53 USD68.53 USD
+230%
68.53 USDCurrent price is 230.5% above the base model value.
Updated: 2026/04/29 15:22
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/02/01 | Asset sale gain/loss | Asset sale gain/loss | 97M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2026/01/31 | Annual | 23B USD | 2B USD | - | 2B USD | 6.61 | - |
| 2025/02/01 | Annual | 21B USD | 2B USD | 2B USD | 2B USD | 6.32 | 6.03 |
| 2024/02/03 | Annual | 20B USD | 2B USD | - | 2B USD | 5.56 | - |
| 2023/01/28 | Annual | 19B USD | 2B USD | - | 1B USD | 4.38 | - |
| 2022/01/29 | Annual | 19B USD | 2B USD | - | 1B USD | 4.87 | - |
Ad placement