Previous Close | $247.68 |
Intrinsic Value | $1,489.09 |
Upside potential | +501% |
Data is not available at this time.
Lululemon Athletica Inc. operates as a premium athletic apparel retailer, specializing in yoga-inspired, technical athletic clothing and accessories. The company targets affluent, health-conscious consumers through a vertically integrated model encompassing design, sourcing, and direct-to-consumer sales. Its product portfolio includes high-performance leggings, tops, outerwear, and accessories, with a strong emphasis on innovation and sustainability. Lululemon has cultivated a loyal customer base through its community-driven marketing, premium pricing strategy, and omnichannel distribution, which includes e-commerce and company-owned stores. The brand maintains a dominant position in the athleisure market, competing with Nike, Adidas, and Under Armour while differentiating itself through superior fabric technology and a lifestyle-oriented brand ethos. Its expansion into footwear and international markets further solidifies its growth trajectory.
Lululemon reported revenue of $10.59 billion for FY 2025, with net income reaching $1.81 billion, reflecting a robust 17.1% net margin. Diluted EPS stood at $14.64, underscoring strong profitability. Operating cash flow was $2.27 billion, while capital expenditures totaled $689 million, indicating disciplined reinvestment. The company’s efficient operations are evident in its high gross margins, driven by premium pricing and supply chain optimization.
The company demonstrates significant earnings power, with a return on equity likely exceeding industry averages given its high net income relative to shareholder equity. Capital efficiency is strong, as evidenced by its ability to generate substantial operating cash flow while maintaining moderate capital expenditures. Lululemon’s asset-light model and direct-to-consumer focus enhance its ability to convert revenue into free cash flow effectively.
Lululemon’s balance sheet remains healthy, with $1.98 billion in cash and equivalents against $1.58 billion in total debt, providing ample liquidity. The low leverage ratio suggests financial flexibility, supporting future growth initiatives. Shareholders’ equity is bolstered by retained earnings, reflecting consistent profitability and prudent capital management.
Lululemon has exhibited consistent revenue and earnings growth, driven by store expansion, e-commerce penetration, and product diversification. The company does not pay dividends, opting instead to reinvest profits into growth opportunities such as international expansion and innovation. This strategy aligns with its focus on long-term value creation rather than short-term shareholder returns.
The market values Lululemon at a premium, reflecting its strong brand equity, growth prospects, and profitability. Investors anticipate sustained outperformance in the athleisure sector, supported by international expansion and product innovation. The stock’s valuation multiples suggest high expectations for future earnings growth and market share gains.
Lululemon’s strategic advantages include its premium brand positioning, loyal customer base, and innovative product pipeline. The company is well-positioned to capitalize on the growing athleisure trend, with opportunities in footwear and international markets. Risks include competitive pressures and macroeconomic headwinds, but its strong execution and brand strength provide a solid foundation for continued success.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |