lululemon athletica inc. (LULU)
Apparel & Other Finishd Prods of Fabrics & Similar Matl · Consumer Discretionary · $29.0B
Intrinsic Value (Consensus)
$154.30
Current Price
$265.20
Margin of Safety
-41.8%
41.8% Above Intrinsic Value
Value: $154
Price: $265
Valuation Model Estimates
Current Price: $265.20
DCF (Discounted Cash Flow)
$106.91
Graham Number
$116.37
Earnings Power Value
$128.74
Relative Value (P/E)
$265.20
Dividend Discount Model
Not applicable
—
Consensus Value
$154.30
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $13.26
- EPS (Forward)
- $13.53
- Book Value
- $45.39
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 31.8%
- Debt/Equity
- —
- Revenue Growth
- 4.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance