Ulta Beauty, Inc.
$23.02B- Market cap
- $23.45B
- Debt
- +$62.29M
- Cash
- −$494.24M
Capital structure 100% equity / 0% debt · EV / Revenue 1.86x · EV / EBITDA 13.61x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: ULTA stock price at premium vs PLAY $548.54 current versus $42.29 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at PLAY's multiple
Implied fair value · at ULTA's multiple
Snapshot Sep 8, 11:19 AM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: ULTA FY 2026 (ended Jan 31, 2026) · PLAY FY 2026 (ended Feb 3, 2026). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 100% equity / 0% debt · EV / Revenue 1.86x · EV / EBITDA 13.61x
Capital structure 16% equity / 84% debt · EV / Revenue 0.88x · EV / EBITDA 5.47x
ULTA carries the larger enterprise value at $23.02B against $1.85B; PLAY trades on the lower EV / Revenue multiple (0.88x vs 1.86x); PLAY on the lower EV / EBITDA (5.47x vs 13.61x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
ULTA BEAUTY, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Dave & Buster’s Entertainment, Inc. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.02x
17.10x
Net debt / EBITDA
Leverage against operating earnings
-0.26x
4.57x
Cash and equivalents
Liquid reserves on the balance sheet
$494.24M
$16.60M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
ESTEE LAUDER COMPANIES INC
ULTA vs EL
NORDSTROM INC
ULTA vs JWN
TJX COMPANIES INC /DE/
ULTA vs TJX
Bath & Body Works, Inc.
ULTA vs BBWI
BRINKER INTERNATIONAL, INC
ULTA vs EAT
Dine Brands Global, Inc.
ULTA vs DIN
CHIPOTLE MEXICAN GRILL INC
ULTA vs CMG
Bloomin' Brands, Inc.
ULTA vs BLMN
DARDEN RESTAURANTS INC
ULTA vs DRI
Texas Roadhouse, Inc.
ULTA vs TXRH
$62.29M
$1.56B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.