Valuation lululemon athletica Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-02-06 pm EST			5-day change	1st Jan Change
172.85 ^USD	+1.62%		-0.95%	-16.82%

Jan. 30	Jefferies Adjusts lululemon athletica Price Target to $185 From $200, Maintains Hold Rating	MT
Jan. 27	Lululemon made decision to transition North America GEC to a full-time employee staffing model	RE

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	44,826	45,148	41,157	58,351	50,283	19,953	-	-
Change	-	0.72%	-8.84%	41.78%	-13.83%	-60.32%	-	-
Enterprise Value (EV) ¹	43,675	43,888	40,002	56,107	48,299	18,318	17,440	17,334
Change	-	0.49%	-8.86%	40.26%	-13.92%	-62.07%	-4.79%	-0.61%
P/E ratio	76.4x	46.6x	48.3x	37.9x	28.3x	13x	13.4x	12.2x
PBR	18.2x	16.5x	13.1x	13.8x	11.9x	4.05x	3.39x	2.82x
PEG	-	0.7x	-4.5x	0.5x	1.4x	-1.2x	-4.54x	1.25x
Capitalization / Revenue	10.2x	7.22x	5.07x	6.07x	4.75x	1.81x	1.73x	1.64x
EV / Revenue	9.92x	7.01x	4.93x	5.83x	4.56x	1.66x	1.51x	1.42x
EV / EBITDA	42.2x	27.4x	19.2x	21.5x	16.4x	6.81x	6.69x	6.21x
EV / EBIT	51.4x	31.9x	22.4x	25.1x	19.3x	8.36x	8.46x	7.92x
EV / FCF	76.1x	44.1x	122x	34.1x	30.5x	15.4x	14.3x	13.7x
FCF Yield	1.31%	2.27%	0.82%	2.93%	3.28%	6.51%	6.99%	7.27%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.5	7.49	6.68	12.2	14.64	13.04	12.66	13.89
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,402	6,257	8,111	9,619	10,588	11,040	11,514	12,173
EBITDA ¹	1,035	1,599	2,081	2,610	2,952	2,691	2,608	2,793
EBIT ¹	849.8	1,375	1,789	2,231	2,506	2,191	2,061	2,189
Net income ¹	588.9	975.3	854.8	1,550	1,815	1,557	1,471	1,577
Net Debt ¹	-1,151	-1,260	-1,155	-2,244	-1,984	-1,634	-2,512	-2,619
Reference price ²	343.92	349.19	322.76	462.40	414.20	170.09	170.09	170.09
Nbr of stocks (in thousands)	130,338	129,294	127,515	126,191	121,397	117,306	-	-
Announcement Date	3/30/21	3/29/22	3/28/23	3/21/24	3/27/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LULULEMON ATHLETICA INC.	13.04x	1.66x	6.81x	-.--%	19.95B
LVMH	24.88x	3.65x	12.03x	2.24%	315B
RALPH LAUREN CORPORATION	22.33x	2.69x	14.12x	0.97%	20.54B
MONCLER S.P.A.	22.16x	4.15x	10.6x	2.45%	15.55B
GILDAN ACTIVEWEAR INC.	20.84x	3.26x	12.54x	1.43%	10.09B
V.F. CORPORATION	24.09x	1.2x	12.39x	1.8%	7.86B
LEVI STRAUSS & CO.	13.42x	1.34x	8.81x	2.91%	7.78B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	12.92x	1.65x	7.11x	6.45%	7.24B
LI NING COMPANY LIMITED	18.58x	1.25x	7.19x	2.68%	7.07B
Average	19.14x	2.32x	10.18x	2.33%	45.68B
Weighted average by Cap.	23.42x	3.35x	11.61x	2.14%