Lululemon Athletica Inc. (LULU) DCF Valuation

Lululemon Athletica Inc. (LULU) DCF Valuation

CA | Consumer Cyclical | Apparel - Retail | NASDAQ
Lululemon Athletica Inc. (LULU) DCF Valuation

Fully Editable: Tailor To Your Needs In Excel Or Sheets

Professional Design: Trusted, Industry-Standard Templates

Investor-Approved Valuation Models

MAC/PC Compatible, Fully Unlocked

No Expertise Is Needed; Easy To Follow

Lululemon Athletica Inc. (LULU) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you’re an investor or analyst, this Lululemon Athletica Inc. (LULU) DCF Calculator is your essential tool for accurate valuation. Preloaded with Lululemon's real data, you can adjust forecasts and observe the effects in real time.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 4,401.9 6,256.6 8,110.5 9,619.3 10,588.1 13,246.8 16,573.1 20,734.7 25,941.2 32,455.0
Revenue Growth, % 0 42.14 29.63 18.6 10.07 25.11 25.11 25.11 25.11 25.11
EBITDA 1,004.6 1,599.0 2,017.9 2,586.6 2,505.7 3,280.3 4,104.0 5,134.5 6,423.7 8,036.7
EBITDA, % 22.82 25.56 24.88 26.89 23.67 24.76 24.76 24.76 24.76 24.76
Depreciation 185.3 224.2 291.8 379.4 .0 406.2 508.3 635.9 795.6 995.3
Depreciation, % 4.21 3.58 3.6 3.94 0 3.07 3.07 3.07 3.07 3.07
EBIT 819.4 1,374.7 1,726.1 2,207.2 2,505.7 2,874.0 3,595.7 4,498.6 5,628.2 7,041.4
EBIT, % 18.61 21.97 21.28 22.95 23.67 21.7 21.7 21.7 21.7 21.7
Total Cash 1,150.5 1,259.9 1,154.9 2,244.0 1,984.3 2,717.8 3,400.2 4,254.0 5,322.2 6,658.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 62.4 77.0 132.9 124.8 302.4
Account Receivables, % 1.42 1.23 1.64 1.3 2.86
Inventories 647.2 966.5 1,447.4 1,323.6 1,442.1 1,997.0 2,498.4 3,125.8 3,910.7 4,892.7
Inventories, % 14.7 15.45 17.85 13.76 13.62 15.08 15.08 15.08 15.08 15.08
Accounts Payable 172.2 289.7 172.7 348.4 271.4 446.7 558.8 699.1 874.7 1,094.3
Accounts Payable, % 3.91 4.63 2.13 3.62 2.56 3.37 3.37 3.37 3.37 3.37
Capital Expenditure -229.2 -394.5 -638.7 -651.9 -689.2 -865.6 -1,083.0 -1,354.9 -1,695.2 -2,120.8
Capital Expenditure, % -5.21 -6.31 -7.87 -6.78 -6.51 -6.53 -6.53 -6.53 -6.53 -6.53
Tax Rate, % 29.56 29.56 29.56 29.56 29.56 29.56 29.56 29.56 29.56 29.56
EBITAT 588.9 1,005.2 1,107.3 1,572.6 1,765.0 2,016.6 2,523.0 3,156.5 3,949.1 4,940.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 7.6 618.5 106.6 1,607.7 702.6 1,256.4 1,502.8 1,880.1 2,352.2 2,942.9
WACC, % 10.01 10.01 9.99 10 10 10 10 10 10 10
PV UFCF
SUM PV UFCF 7,230.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 3,061
Terminal Value 50,993
Present Terminal Value 31,660
Enterprise Value 38,890
Net Debt -409
Equity Value 39,299
Diluted Shares Outstanding, MM 124
Equity Value Per Share 317.09

What You Will Get

  • Real Lululemon Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Lululemon’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Pre-Loaded Data: Lululemon’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: See Lululemon’s intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
  • Built for Accuracy: A professional tool for analysts, investors, and finance experts.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Lululemon's preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Confidence: Share professional valuation insights to back your decisions.

Why Choose This Calculator for Lululemon Athletica Inc. (LULU)?

  • Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and industry consultants.
  • Accurate Data: Lululemon's historical and projected financials are preloaded for precise calculations.
  • Forecast Scenarios: Effortlessly simulate various forecasts and assumptions.
  • Transparent Results: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step instructions facilitate an easy navigation through the process.

Who Should Use This Product?

  • Fitness Enthusiasts: Discover the latest trends in athleisure and how they impact market performance.
  • Academics: Utilize Lululemon's business strategies in your studies or research projects.
  • Investors: Evaluate your investment strategies and analyze valuation metrics for Lululemon Athletica Inc. (LULU).
  • Market Analysts: Enhance your analysis with a tailored DCF model specific to the retail sector.
  • Entrepreneurs: Understand how a leading brand like Lululemon approaches market challenges and consumer engagement.

What the Template Contains

  • Pre-Filled DCF Model: Lululemon’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Lululemon’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.