investorscraft@gmail.com

Intrinsic ValueLululemon Athletica Inc. (0JVT.L)

Previous Close£173.70
Intrinsic Value
Upside potential
Previous Close
£173.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lululemon Athletica Inc. operates as a premium athletic apparel and accessories retailer, targeting health-conscious consumers engaged in yoga, running, and training. The company’s vertically integrated model spans design, distribution, and retail, with a strong emphasis on direct-to-consumer (DTC) sales through e-commerce and mobile apps, complemented by a global network of company-operated stores. Lululemon’s product portfolio includes high-performance wear, footwear, and fitness accessories, catering to both women and men. The brand’s premium positioning is reinforced by its focus on technical innovation, sustainability, and community engagement, distinguishing it from mass-market competitors. Operating in the competitive athleisure sector, Lululemon has carved out a niche by blending functionality with lifestyle appeal, fostering strong brand loyalty. Its expansion into international markets, particularly China, underscores its growth ambitions beyond North America. The company’s strategic partnerships with fitness studios and digital workout platforms further enhance its market penetration and customer retention.

Revenue Profitability And Efficiency

Lululemon reported revenue of $10.59 billion for the fiscal year ending 2025, with net income reaching $1.81 billion, reflecting robust profitability. The company’s operating cash flow stood at $2.27 billion, supported by efficient inventory management and strong DTC margins. Capital expenditures of $689 million indicate ongoing investments in store expansion and digital infrastructure, aligning with its growth strategy.

Earnings Power And Capital Efficiency

Diluted EPS of $14.64 highlights Lululemon’s earnings strength, driven by high-margin DTC sales and operational leverage. The company’s capital efficiency is evident in its ability to generate significant cash flow relative to its debt levels, with total debt at $1.58 billion against cash reserves of $1.98 billion, ensuring financial flexibility.

Balance Sheet And Financial Health

Lululemon maintains a solid balance sheet, with $1.98 billion in cash and equivalents providing liquidity. Total debt of $1.58 billion is manageable given its cash flow generation, reflecting a conservative leverage profile. The absence of dividends allows for reinvestment in growth initiatives, reinforcing long-term financial health.

Growth Trends And Dividend Policy

Lululemon’s growth is fueled by international expansion and DTC channel strength, with no current dividend policy, prioritizing reinvestment. The company’s focus on innovation and market penetration suggests sustained top-line growth, supported by its strong brand and operational execution.

Valuation And Market Expectations

With a market cap of $38.58 billion and a beta of 1.30, Lululemon trades at a premium, reflecting investor confidence in its growth trajectory and brand equity. The valuation aligns with its high-margin business model and expansion potential in global markets.

Strategic Advantages And Outlook

Lululemon’s strategic advantages include its premium brand positioning, DTC dominance, and international growth opportunities. The outlook remains positive, driven by product innovation, digital engagement, and scalable operations, though competition and macroeconomic factors pose risks.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount