The Discounted Cash Flow (DCF) valuation of Lululemon Athletica Inc (LULU) is 467.47 USD. With the latest stock price at 253.50 USD, the upside of Lululemon Athletica Inc based on DCF is 84.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.3% | 6.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 312.58 - 1,029.48 | 467.47 |
| Upside | 23.3% - 306.1% | 84.4% |