Lululemon Athletica Inc
NASDAQ:LULU

Watchlist Manager
Lululemon Athletica Inc Logo
Lululemon Athletica Inc
NASDAQ:LULU
Watchlist
Price: 202.6375 USD -0.25%
Market Cap: 24.3B USD

Intrinsic Value

The intrinsic value of one LULU stock under the Base Case scenario is 290.6328 USD. Compared to the current market price of 202.6375 USD, Lululemon Athletica Inc is Undervalued by 30%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

LULU Intrinsic Value
290.6328 USD
Undervaluation 30%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Lululemon Athletica Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about LULU?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is LULU valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Lululemon Athletica Inc.

Explain Valuation
Compare LULU to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Rapid expansion into new product categories and geographies could strain Lululemon’s operational infrastructure, and any mishaps could erode the brand’s premium image, which is central to its pricing power.

The company’s acquisition of MIRROR, while expanding Lululemon’s digital footprint, remains unproven in terms of user adoption and profitability, raising concerns about management’s capital allocation strategy.

Intensified competition in the premium athleisure space, from established players and emerging direct-to-consumer brands, may pressure margins and slow Lululemon’s growth trajectory in key markets.

Bull Theses

Lululemon’s strong brand loyalty and innovation in technical fabrics have driven a cult-like following that enables it to outperform traditional athletic apparel competitors on both growth and profitability.

Its well-executed omnichannel strategy—bolstered by a growing e-commerce platform and in-store experiences—positions Lululemon to capture evolving consumer shopping trends and secure steady margin expansion.

Increasing international penetration, particularly in key Asian markets, provides a long runway for revenue growth as the brand resonates with affluent consumers seeking high-quality activewear.

Show More Less
How do you feel about LULU?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Lululemon Athletica Inc

Current Assets 3.9B
Cash & Short-Term Investments 1B
Receivables 250.3m
Other Current Assets 2.6B
Non-Current Assets 4B
PP&E 3.6B
Intangibles 183m
Other Non-Current Assets 296.1m
Current Liabilities 1.8B
Accounts Payable 352.2m
Accrued Liabilities 1B
Other Current Liabilities 458.6m
Non-Current Liabilities 1.6B
Other Non-Current Liabilities 1.6B
Efficiency

Free Cash Flow Analysis
Lululemon Athletica Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Lululemon Athletica Inc

Revenue
11.1B USD
Cost of Revenue
-4.6B USD
Gross Profit
6.5B USD
Operating Expenses
-4B USD
Operating Income
2.4B USD
Other Expenses
-699.8m USD
Net Income
1.7B USD
Fundamental Scores

LULU Profitability Score
Profitability Due Diligence

Lululemon Athletica Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Exceptional ROE
Exceptional ROIC
68/100
Profitability
Score

Lululemon Athletica Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

LULU Solvency Score
Solvency Due Diligence

Lululemon Athletica Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
84/100
Solvency
Score

Lululemon Athletica Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

LULU Price Targets Summary
Lululemon Athletica Inc

Wall Street analysts forecast LULU stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for LULU is 224.4998 USD with a low forecast of 161.6 USD and a high forecast of 525 USD.

Lowest
Price Target
161.6 USD
20% Downside
Average
Price Target
224.4998 USD
11% Upside
Highest
Price Target
525 USD
159% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Lululemon Athletica Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for LULU is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

LULU Insider Trading
Buy and sell transactions by insiders

LULU News

Other Videos
What is the Intrinsic Value of one LULU stock?

The intrinsic value of one LULU stock under the Base Case scenario is 290.6328 USD.

Is LULU stock undervalued or overvalued?

Compared to the current market price of 202.6375 USD, Lululemon Athletica Inc is Undervalued by 30%.

Back to Top