Valuation lululemon athletica Inc.

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 07/03/2026 am IST			5-day change	1st Jan Change
170.13 ^USD	-1.76%		-8.12%	-18.13%

05/03	Chip Wilson Launches Website in Campaign for Change at lululemon	CI
03/03	Lululemon Athletica May Rebound With Spring Line or Require Reset, BofA Says	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	44,826	45,148	41,157	58,351	50,283	19,957	-	-
Change	-	0.72%	-8.84%	41.78%	-13.83%	-60.31%	-	-
Enterprise Value (EV) ¹	43,675	43,888	40,002	56,107	48,299	18,323	17,445	17,339
Change	-	0.49%	-8.86%	40.26%	-13.92%	-62.06%	-4.79%	-0.61%
P/E ratio	76.4x	46.6x	48.3x	37.9x	28.3x	13x	13.4x	12.3x
PBR	18.2x	16.5x	13.1x	13.8x	11.9x	4.05x	3.39x	2.82x
PEG	-	0.7x	-4.5x	0.5x	1.4x	-1.2x	-4.5x	1.36x
Capitalization / Revenue	10.2x	7.22x	5.07x	6.07x	4.75x	1.81x	1.73x	1.64x
EV / Revenue	9.92x	7.01x	4.93x	5.83x	4.56x	1.66x	1.52x	1.43x
EV / EBITDA	42.2x	27.4x	19.2x	21.5x	16.4x	6.81x	6.69x	6.24x
EV / EBIT	51.4x	31.9x	22.4x	25.1x	19.3x	8.36x	8.47x	7.98x
EV / FCF	76.1x	44.1x	122x	34.1x	30.5x	15.4x	14.3x	13.8x
FCF Yield	1.31%	2.27%	0.82%	2.93%	3.28%	6.51%	6.99%	7.27%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.5	7.49	6.68	12.2	14.64	13.04	12.65	13.79
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,402	6,257	8,111	9,619	10,588	11,039	11,514	12,148
EBITDA ¹	1,035	1,599	2,081	2,610	2,952	2,692	2,606	2,777
EBIT ¹	849.8	1,375	1,789	2,231	2,506	2,191	2,059	2,171
Net income ¹	588.9	975.3	854.8	1,550	1,815	1,558	1,469	1,561
Net Debt ¹	-1,151	-1,260	-1,155	-2,244	-1,984	-1,634	-2,512	-2,619
Reference price ²	343.92	349.19	322.76	462.40	414.20	170.13	170.13	170.13
Nbr of stocks (in thousands)	1,30,338	1,29,294	1,27,515	1,26,191	1,21,397	1,17,306	-	-
Announcement Date	30/03/21	29/03/22	28/03/23	21/03/24	27/03/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LULULEMON ATHLETICA INC.	13.05x	1.66x	6.81x	-.--%	2TCr
LVMH	21.64x	3.33x	10.81x	2.63%	29TCr
RALPH LAUREN CORPORATION	22.24x	2.62x	13.97x	1.04%	2.05TCr
MONCLER S.P.A.	25.1x	4.73x	12.07x	2.16%	1.73TCr
GILDAN ACTIVEWEAR INC.	14.79x	2.38x	9.95x	1.61%	1.15TCr
LEVI STRAUSS & CO.	13.2x	1.32x	8.68x	2.96%	765.32Cr
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	12.37x	1.57x	6.78x	6.74%	695.4Cr
V.F. CORPORATION	20.76x	1.09x	11.24x	2.09%	677.67Cr
LI NING COMPANY LIMITED	17.58x	1.16x	6.67x	2.83%	673.71Cr
Average	17.86x	2.21x	9.66x	2.45%	4.3TCr
Weighted average by Cap.	20.76x	3.09x	10.62x	2.43%