The Discounted Cash Flow (DCF) valuation of Lululemon Athletica Inc (LULU) is 447.09 USD. With the latest stock price at 382.82 USD, the upside of Lululemon Athletica Inc based on DCF is 16.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.2% | 6.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 281.60 - 1,250.20 | 447.09 |
| Upside | -26.4% - 226.6% | 16.8% |