The Discounted Cash Flow (DCF) valuation of Lululemon Athletica Inc (LULU) is 176.64 USD. With the latest stock price at 103.19 USD, the upside of Lululemon Athletica Inc based on DCF is 71.2%.
Based on the latest price of 103.19 USD and our DCF valuation, Lululemon Athletica Inc (LULU) is a buy. buying Lululemon stocks now will result in a potential gain of 71.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.8% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 151.32 - 214.65 | 176.64 |
| Upside | 46.6% - 108.0% | 71.2% |