LULU
Lululemon Athletica Inc
Price:  
237.58 
USD
Volume:  
2,957,577.00
Canada | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Lululemon Intrinsic Value

41.50 %
Upside

What is the intrinsic value of Lululemon?

As of 2025-07-01, the Intrinsic Value of Lululemon Athletica Inc (LULU) is 336.14 USD. This Lululemon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 237.58 USD, the upside of Lululemon Athletica Inc is 41.50%.

The range of the Intrinsic Value is 272.52 - 444.71 USD

Is Lululemon undervalued or overvalued?

Based on its market price of 237.58 USD and our intrinsic valuation, Lululemon Athletica Inc (LULU) is undervalued by 41.50%.

237.58 USD
Stock Price
336.14 USD
Intrinsic Value
Intrinsic Value Details

Lululemon Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 272.52 - 444.71 336.14 41.5%
DCF (Growth 10y) 349.87 - 568.54 430.92 81.4%
DCF (EBITDA 5y) 278.65 - 348.89 319.24 34.4%
DCF (EBITDA 10y) 346.95 - 450.30 401.95 69.2%
Fair Value 376.15 - 376.15 376.15 58.32%
P/E 236.41 - 287.68 248.33 4.5%
EV/EBITDA 193.01 - 299.22 233.02 -1.9%
EPV 150.28 - 199.24 174.76 -26.4%
DDM - Stable 88.26 - 196.98 142.62 -40.0%
DDM - Multi 125.82 - 233.88 165.09 -30.5%

Lululemon Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 28,545.24
Beta 1.01
Outstanding shares (mil) 120.15
Enterprise Value (mil) 27,219.97
Market risk premium 4.60%
Cost of Equity 10.40%
Cost of Debt 4.48%
WACC 6.80%