Back To Articles

Stock Valuation Of The Week

Want to try your own inputs? Create a free account

Lululemon Athletica ($LULU)

Published: December 9, 2025

Valuation Summary

Fair Value Estimate$223.57
Current Price$182.59
Upside Potential22.09%

FCF Projections

5-Year CAGR24.77%
Adjusted CAGR-
Trendline Growth8.07%

Valuation Methodology

Discount Rate9.91%
Projection Growth Rate9%
Terminal Growth Rate2.5%
Margin of Safety20%
Based on a 10-year DCF model using free cash flow projections.

Stock Insight

Lululemon heads into earnings with a story that’s becoming increasingly familiar: strong brand power, disciplined execution, and a stock that has lagged its fundamentals. With shares trading at $182.59, the market appears cautious—likely pricing in slowing consumer demand and competitive pressure—but Intrinziq’s valuation continues to point toward long-term strength.

Despite volatility in free cash flow from year to year, the long-range trend remains undeniably upward. LULU’s 5-year CAGR of 24.77% and trendline FCF growth of 8.07% show that the company is still compounding value at a healthy rate. Even under a conservative 10-year projection with 9% forward growth and a 2.5% terminal rate, Lululemon’s intrinsic value lands at $223.57, leaving 22% upside from today’s price.

Heading into earnings, expectations are muted—but this setup historically favors high-quality operators. Lululemon’s balance sheet remains clean, its margins enviable, and its brand loyalty resilient. If management delivers even modestly above forecasts, the stock has room to rerate toward fair value. As always, disciplined investors should focus less on quarter-to-quarter noise and more on whether long-term value creation remains intact—and for Lululemon, it still does.

This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.

Want to adjust the assumptions, or explore more stocks?

Try Intrinziq Free