LULU

Nasdaq

lululemon athletica inc.

Consumer Discretionary, Apparel, Accessories & Luxury Goods

$128.58

close 7 Aug 2026

-31.03%

52-week change

$14.05B

market cap

$104.44

$225.98

52-week range

Expected price

$364.28 – $445.23

Current price

$128.58

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)10.41x

P/S (TTM)1.25x

P/B2.91x

EV/EBITDA (TTM)5.48x

FCF yield (TTM)9.11%

PEG (TTM, GAAP)0.41

Context

P/E, own 5-year average33.81x

P/E, sector median22.78x*

Price at 5-year median P/E$420.62*

Forward — analyst consensus

Forward P/E (FY2027)11.65x*

Forward P/E (FY2028)11.22x

Forward PEG3.02*

Consensus EPS FY2027 (21 analysts)$11.04

EPS growth (FY2027→FY2028)3.86%

Revenue growth (FY2027)-0.55%

Street view

Price target (mean)$127.92*

Target upside-0.51%

Ratings (buy / hold / sell)1 / 29 / 4

FY2027 EPS revisions, 30d (up / down)0 / 20

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

period to 3 May 2026, filed 4 Jun 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +9.93%10Y CAGR +19.59%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$128.58

Cash & equivalents—

Total debt$0.00

Shares outstanding109.31M

Result

DCF price per share—

Current price$128.58

Margin of safety—

PV of years 1–10$14.13B

PV of terminal value$28.48B

Equity value—

Market-implied growth—

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$1.41B	$1.55B	$1.70B	$1.87B	$2.05B	$2.26B	$2.48B	$2.73B	$3.00B	$3.30B	$61.48B
PV	$1.30B	$1.33B	$1.35B	$1.37B	$1.40B	$1.42B	$1.45B	$1.47B	$1.50B	$1.53B	$28.48B

period to 3 May 2026, filed 4 Jun 2026, close 7 Aug 2026