The Discounted Cash Flow (DCF) valuation of Lululemon Athletica Inc (LULU) is 335.40 USD. With the latest stock price at 278.25 USD, the upside of Lululemon Athletica Inc based on DCF is 20.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 6.9% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 251.61 - 527.51 | 335.40 |
| Upside | -9.6% - 89.6% | 20.5% |