Company Valuation: lululemon athletica Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 31,186 43,043 40,845 39,638 60,323 48,328 - -
Change - 38.02% -5.11% -2.96% 52.18% -19.88% - -
Enterprise Value (EV) 1 30,093 41,892 39,585 38,483 58,079 46,104 45,485 44,738
Change - 39.21% -5.51% -2.78% 50.92% -20.62% -1.34% -1.64%
P/E ratio 48.5x 73.4x 42.2x 46.5x 39.2x 27.8x 25.9x 23.6x
PBR 16.7x 17.5x 15x 12.6x 14.3x 10.2x 8.34x 6.59x
PEG - -8.42x 0.6x -4.3x 0.5x 1.6x 3.45x 2.38x
Capitalization / Revenue 7.84x 9.78x 6.53x 4.89x 6.27x 4.57x 4.26x 3.93x
EV / Revenue 7.56x 9.52x 6.33x 4.74x 6.04x 4.36x 4.01x 3.64x
EV / EBITDA 28.6x 40.5x 24.8x 18.5x 22.3x 16x 14.7x 13.4x
EV / EBIT 33.8x 49.3x 28.8x 21.5x 26x 18.8x 17.6x 15.9x
EV / FCF 77.9x 73x 39.8x 117x 35.3x 34.1x 29.3x 27.7x
FCF Yield 1.28% 1.37% 2.51% 0.85% 2.83% 2.93% 3.41% 3.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.93 4.5 7.49 6.68 12.2 14.3 15.37 16.9
Distribution rate - - - - - - - -
Net sales 1 3,979 4,402 6,257 8,111 9,619 10,567 11,340 12,297
EBITDA 1 1,051 1,035 1,599 2,081 2,610 2,887 3,089 3,344
EBIT 1 889.1 849.8 1,375 1,789 2,231 2,457 2,591 2,818
Net income 1 645.6 588.9 975.3 854.8 1,550 1,775 1,861 2,005
Net Debt 1 -1,094 -1,151 -1,260 -1,155 -2,244 -2,224 -2,844 -3,590
Reference price 2 239.35 330.24 315.91 310.85 478.03 398.10 398.10 398.10
Nbr of stocks (in thousands) 130,295 130,338 129,294 127,515 126,191 121,397 - -
Announcement Date 3/26/20 3/30/21 3/29/22 3/28/23 3/21/24 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
27.84x4.36x15.97x-.--% 48.33B
25.13x4.35x14.12x1.88% 353B
27.18x5.27x13.35x1.86% 16.95B
22.88x2.47x14.31x1.22% 16.61B
-652.3x1.32x15.94x1.5% 9.32B
20.64x2.85x11.04x1.61% 7.86B
14.61x1.38x9.77x2.99% 7.3B
11.14x1.35x6.24x7.25% 5.75B
68.33x9.64x45.81x1.31% 5.47B
Average -48.28x 3.67x 16.28x percentage-no-prefix 52.32B
Weighted average by Cap. 12.09x 4.21x 14.48x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. LULU Stock
  4. Valuation lululemon athletica Inc.