LULU
Lululemon Athletica Inc
Price:  
458.50 
USD
Volume:  
1,289,294.00
Canada | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Lululemon Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Lululemon Athletica Inc (LULU) is 475.32 USD. This Lululemon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 458.50 USD, the upside of Lululemon Athletica Inc is %.

The range of the Intrinsic Value is 315.24 - 1,041.73 USD

458.50 USD
Stock Price
475.32 USD
Intrinsic Value
Intrinsic Value Details

Lululemon Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 315.24 - 1,041.73 475.32 3.7%
DCF (Growth 10y) 451.80 - 1,437.59 670.14 46.2%
DCF (EBITDA 5y) 236.48 - 301.68 269.60 -41.2%
DCF (EBITDA 10y) 339.83 - 445.94 391.37 -14.6%
Fair Value 206.60 - 206.60 206.60 -54.94%
P/E 89.58 - 146.69 109.25 -76.2%
EV/EBITDA 137.51 - 171.61 159.73 -65.2%
EPV 91.39 - 117.87 104.63 -77.2%
DDM - Stable 56.54 - 173.77 115.15 -74.9%
DDM - Multi 142.58 - 350.24 203.76 -55.6%

Lululemon Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 55,510.59
Beta 1.21
Outstanding shares (mil) 121.07
Enterprise Value (mil) 54,419.45
Market risk premium 4.60%
Cost of Equity 10.76%
Cost of Debt 4.62%
WACC 7.02%