
Lululemon Athletica Inc
NASDAQ:LULU

Intrinsic Value
The intrinsic value of one
LULU
stock under the Base Case scenario is
319.53
USD.
Compared to the current market price of 253.91 USD,
Lululemon Athletica Inc
is
Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Lululemon Athletica Inc
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
Lululemon Athletica Inc
Balance Sheet Decomposition
Lululemon Athletica Inc
Current Assets | 4B |
Cash & Short-Term Investments | 2B |
Receivables | 120.2m |
Other Current Assets | 1.9B |
Non-Current Assets | 3.6B |
PP&E | 3.2B |
Intangibles | 171.2m |
Other Non-Current Assets | 254.9m |
Free Cash Flow Analysis
Lululemon Athletica Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Lululemon Athletica Inc
Revenue
|
10.6B
USD
|
Cost of Revenue
|
-4.3B
USD
|
Gross Profit
|
6.3B
USD
|
Operating Expenses
|
-3.8B
USD
|
Operating Income
|
2.5B
USD
|
Other Expenses
|
-694.6m
USD
|
Net Income
|
1.8B
USD
|
LULU Profitability Score
Profitability Due Diligence
Lululemon Athletica Inc's profitability score is 73/100. The higher the profitability score, the more profitable the company is.

Score
Lululemon Athletica Inc's profitability score is 73/100. 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.

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
According to Wall Street analysts, the average 1-year price target for
LULU
is 376.42 USD
with a low forecast of 195.94 USD and a high forecast of 525 USD.
Dividends
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?
The intrinsic value of one
LULU
stock under the Base Case scenario is
319.53
USD.
Compared to the current market price of 253.91 USD,
Lululemon Athletica Inc
is
Undervalued by 21%.