Lululemon Intrinsic
Value
As of 2024-07-27, the Intrinsic Value of Lululemon Athletica Inc (LULU) is
467.47 USD. This Lululemon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 253.50 USD, the upside of Lululemon Athletica Inc is
%.
The range of the Intrinsic Value is 312.58 - 1,029.48 USD
467.47 USD
Intrinsic Value
Lululemon Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
312.58 - 1,029.48 |
467.47 |
84.4% |
| DCF (Growth 10y) |
418.59 - 1,331.15 |
616.79 |
143.3% |
| DCF (EBITDA 5y) |
253.21 - 328.18 |
288.29 |
13.7% |
| DCF (EBITDA 10y) |
337.45 - 449.06 |
388.51 |
53.3% |
| Fair Value |
329.72 - 329.72 |
329.72 |
30.07% |
| P/E |
158.00 - 195.85 |
174.68 |
-31.1% |
| EV/EBITDA |
173.68 - 237.96 |
204.94 |
-19.2% |
| EPV |
140.32 - 181.83 |
161.08 |
-36.5% |
| DDM - Stable |
100.10 - 332.00 |
216.05 |
-14.8% |
| DDM - Multi |
145.96 - 391.74 |
214.52 |
-15.4% |
Lululemon Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
30,392.12 |
| Beta |
0.35 |
| Outstanding shares (mil) |
119.89 |
| Enterprise Value (mil) |
28,491.45 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.40% |
| Cost of Debt |
4.62% |
| WACC |
6.36% |