lululemon athletica inc. (LULU) Stock Analysis — Fair Value, Risk & Moat Rating
NMS · Consumer Cyclical · Apparel Retail
Is lululemon athletica inc. a safe investment right now?
lululemon athletica inc.'s Altman Z-Score of 6.87 places it in the safe zone. Our DCF model estimates intrinsic value at $222.69, suggesting the stock may be undervalued by 25%. Moat rating: 4.4/5 stars.
Could lululemon athletica inc. go bankrupt? Altman Z-Score analysis
Z-Score of 6.87 is above 3.0, indicating the company is financially healthy by this metric.
- Below 1.8 — Distress Zone (high bankruptcy risk)
- 1.8 to 3.0 — Gray Zone (elevated uncertainty)
- Above 3.0 — Safe Zone (financially healthy)
What drives LULU's Z-Score?
| Component | Formula | Value | Weight | Contribution |
|---|---|---|---|---|
| A · Working Capital / Total Assets | WC / TA | 0.2815 | 1.2 | 0.34 |
| B · Retained Earnings / Total Assets | RE / TA | 0.5405 | 1.4 | 0.76 |
| C · EBIT / Total Assets | EBIT / TA | 0.2805 | 3.3 | 0.93 |
| D · Market Cap / Total Liabilities | MCap / TL | 5.9674 | 0.6 | 3.58 |
| E · Revenue / Total Assets | Rev / TA | 1.2651 | 1.0 | 1.27 |
How has LULU's financial health changed over time?
| Year | Z-Score | Zone |
|---|---|---|
| 2016 | 43.63 | Safe |
| 2017 | 41.95 | Safe |
| 2018 | 31.64 | Safe |
| 2019 | 21.81 | Safe |
| 2020 | 11.76 | Safe |
| 2021 | 10.01 | Safe |
| 2022 | 7.77 | Safe |
| 2023 | 7.76 | Safe |
| 2024 | 7.05 | Safe |
| 2025 | 6.87 | Safe |
Source: Calculated from LULU's latest 10-K filing on SEC EDGAR.
What is lululemon athletica inc. actually worth?
Fair value range: $164.17 — $250.22
Valuation Methods
| Method | Fair Value | Weight | Detail |
|---|---|---|---|
| Historical PE × Forward EPS | $250.22 | 50% | 27.8x avg PE (3 years) × $13.27 forward EPS |
| DCF (Discounted Cash Flow) | $215.81 | 30% | Two-stage DCF: $0.8B TTM FCF, 13.6% growth, 9.6% WACC |
| EV/FCF Multiple | $164.17 | 20% | TTM FCF × 22x multiple + net cash |
Assumptions & Data Sources
| Parameter | Value | Source |
|---|---|---|
| FCF Growth Rate (Stage 1) | 13.6% | 70% analyst consensus + 30% historical |
| Analyst EPS Growth (This Year) | -7.1% | Consensus (25 analysts) |
| Analyst EPS Growth (Next Year) | 8.6% | Consensus |
| Historical 5Y FCF CAGR | 43.6% | SEC EDGAR |
| Terminal Growth Rate | 2.5% | Long-term GDP proxy |
| Discount Rate (WACC) | 9.6% | CAPM (Rf=4.3% + 1.07*5.5%) |
| Net Cash / (Debt) | $9M | Balance sheet |
| Base FCF (TTM) | $0.8B | Trailing 12 months |
| Shares Outstanding | 110,482,671 | Latest |
Sensitivity Analysis
| Growth Rate | 8% WACC | 10% WACC | 9.6% WACC | 13% WACC |
|---|---|---|---|---|
| 0% | $120.07 | $88.73 | $93.59 | $64.02 |
| 2.5% | $139.01 | $101.94 | $107.68 | $72.81 |
| 5.0% | $160.73 | $117.03 | $123.79 | $82.80 |
| 7.5% | $190.37 | $137.28 | $145.49 | $95.90 |
Free Cash Flow History
| Year | FCF | Growth |
|---|---|---|
| 2016 | $0.2B | — |
| 2017 | $0.2B | +-20.9% |
| 2018 | $0.2B | +53.8% |
| 2019 | $0.3B | +39.9% |
| 2020 | $0.5B | +56.0% |
| 2021 | $0.4B | +-25.3% |
| 2022 | $0.6B | +48.6% |
| 2023 | $1.0B | +73.2% |
| 2024 | $0.3B | +-67.0% |
| 2025 | $1.6B | +401.6% |
Source: FCF data from SEC EDGAR filings. Price via Yahoo Finance.
Does lululemon athletica inc. have a durable competitive advantage?
Moat rating: 4.4/5.
What makes up LULU's moat score?
ROIC Stability
ROIC variability over the past decade. Score: 5/5.
Gross Margin Trend
Gross margin trajectory over the past decade. Score: 4/5.
Switching Costs
Estimated customer lock-in based on margin level. Score: 4/5.
How stable is LULU's return on invested capital?
| Year | ROIC | Trend |
|---|---|---|
| 2016 | 34.5% | — |
| 2017 | 26.1% | Declining |
| 2018 | 24.7% | Declining |
| 2019 | 28.8% | Rising |
| 2020 | 26.5% | Declining |
| 2021 | 26.9% | Stable |
| 2022 | 23.2% | Declining |
| 2023 | 32.4% | Rising |
| 2024 | 24.3% | Declining |
| 2025 | 37.0% | Rising |
Source: ROIC calculated from SEC EDGAR filings.
Is lululemon athletica inc.'s dividend safe?
lululemon athletica inc.'s key financial metrics
| Metric | Latest | 1Y Ago | 3Y Ago | Trend |
|---|---|---|---|---|
| Revenue | $9.6B | $8.1B | $4.4B | Rising |
| Net Income | $1.6B | $0.9B | $0.6B | Rising |
| Free Cash Flow | $1.6B | $0.3B | $0.6B | Rising |
| Gross Margin | 58.3% | 55.4% | 56.0% | Stable |
Common questions about lululemon athletica inc.
Is lululemon athletica inc. at risk of going bankrupt?
lululemon athletica inc.'s Altman Z-Score of 6.87 places it in the safe zone. This metric uses balance sheet ratios to predict bankruptcy probability within 2 years. A score below 1.8 signals distress, while above 3.0 indicates safety.
What is lululemon athletica inc.'s intrinsic value based on DCF?
Our DCF model estimates lululemon athletica inc.'s intrinsic value at $222.69 per share. The current margin of safety is 25.1%. This estimate is based on historical free cash flow trends and a risk-adjusted discount rate.
Does lululemon athletica inc. have a competitive moat?
lululemon athletica inc. receives a moat rating of 4.4 out of 5 stars, based on ROIC stability, gross margin trends, and estimated switching costs. A rating above 3.5 suggests a durable competitive advantage.
Does lululemon athletica inc. pay a dividend?
lululemon athletica inc. does not currently pay a regular dividend, or has suspended its dividend. Check the dividend safety section for the latest status.
Before you invest in lululemon athletica inc., make sure you truly understand it.
A deep understanding of a company's fundamentals, risk profile, and competitive position dramatically increases your investment accuracy and odds of success.
Pass the quiz to earn the LULU Certified Value Investor badge.
FairValueLabs Disclaimer
All valuations, scores, ratings, and classifications on this page are produced by the FairValueLabs internal valuation system. They do not represent actual market value, guaranteed outcomes, or professional investment advice. These are analytical estimates for educational and research purposes only.
This is not financial advice. All data is sourced from SEC EDGAR public filings. Always consult a qualified financial advisor before making investment decisions.
Last updated: Apr 20, 2026. Data sources: SEC EDGAR (financial statements), Yahoo Finance (market data, analyst consensus). Data may not reflect the most recent quarter.
LULU analysis methodology: How we calculate fair value, Z-Scores, and moat ratings