As of 2025-08-27, the Intrinsic Value of Lululemon Athletica Inc (LULU) is 332.61 USD. This Lululemon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 202.53 USD, the upside of Lululemon Athletica Inc is 64.20%.
The range of the Intrinsic Value is 278.96 - 416.07 USD
Based on its market price of 202.53 USD and our intrinsic valuation, Lululemon Athletica Inc (LULU) is undervalued by 64.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 278.96 - 416.07 | 332.61 | 64.2% |
| DCF (Growth 10y) | 358.73 - 530.20 | 426.04 | 110.4% |
| DCF (EBITDA 5y) | 261.17 - 322.56 | 289.22 | 42.8% |
| DCF (EBITDA 10y) | 332.63 - 417.49 | 371.07 | 83.2% |
| Fair Value | 377.09 - 377.09 | 377.09 | 86.19% |
| P/E | 201.52 - 282.97 | 224.35 | 10.8% |
| EV/EBITDA | 175.25 - 224.78 | 198.39 | -2.0% |
| EPV | 153.50 - 190.04 | 171.77 | -15.2% |
| DDM - Stable | 90.86 - 180.97 | 135.91 | -32.9% |
| DDM - Multi | 130.37 - 211.89 | 162.23 | -19.9% |
| Market Cap (mil) | 24,273.22 |
| Beta | 0.96 |
| Outstanding shares (mil) | 119.85 |
| Enterprise Value (mil) | 22,947.95 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.56% |
| Cost of Debt | 4.48% |
| WACC | 6.87% |