Valuation models
price $107.24 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused143.18 – 213.37171.6138% undervaluedDCF · Perpetuity growth · 10y138.23 – 209.11166.8236% undervaluedDCF · EBITDA exit · 5y224.71 – 244.94234.5554% undervaluedDCF · EBITDA exit · 10y200.66 – 235.62217.2951% undervaluedP/E · peers268.62 – 467.93289.2963% undervaluedP/E · own history166.00 – 545.86361.5270% undervaluedPEG—76.7540% overvaluedEV/EBITDA · peers284.68 – 380.13306.8465% undervaluedEV/Revenue · peers119.75 – 208.32149.0228% undervaluedEarnings power value118.06 – 169.98139.3423% undervaluedWall St. consensus target—100.007% aboveCost of capital (WACC)—8.32%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
171.61
Lululemon closed at $107.24 — undervalued by 38% vs model.
143.18the model's range213.37
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
76.75 – 361.52
Wall St. target
100.00 7% above
Below model, 1y
104 of 104 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~7% recent)Decelerated from ~20% 5y CAGRModerate margins (14% net margin)Highly cyclical earningsStrong FCF yield (7.4%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.