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 Potential | 22.09% |
FCF Projections
| 5-Year CAGR | 24.77% |
| Adjusted CAGR | - |
| Trendline Growth | 8.07% |
Valuation Methodology
| Discount Rate | 9.91% |
| Projection Growth Rate | 9% |
| Terminal Growth Rate | 2.5% |
| Margin of Safety | 20% |
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.
Want to adjust the assumptions, or explore more stocks?
Try Intrinziq Free