Valuation lululemon athletica Inc.

Equities

Market Closed - Nasdaq Other stock markets 00:00:00 14/03/2026 +04			After hours 00:51:32
157.78 ^USD	-0.26%		158.14	+0.23%

08:02pm	U.S. earnings week ahead	RE
11:12am	PRESS DIGEST-Wall Street Journal - March 13	RE

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	18,557	-	-
Change	-	0.72%	-8.84%	41.78%	-13.83%	-63.1%	-	-
Enterprise Value (EV) ¹	43,675	43,888	40,002	56,107	48,299	16,814	15,900	15,812
Change	-	0.49%	-8.86%	40.26%	-13.92%	-65.19%	-5.43%	-0.55%
P/E ratio	76.4x	46.6x	48.3x	37.9x	28.3x	12.1x	12.5x	11.5x
PBR	18.2x	16.5x	13.1x	13.8x	11.9x	3.73x	3.13x	2.6x
PEG	-	0.7x	-4.5x	0.5x	1.4x	-1.1x	-3.9x	1.24x
Capitalization / Revenue	10.2x	7.22x	5.07x	6.07x	4.75x	1.68x	1.61x	1.53x
EV / Revenue	9.92x	7.01x	4.93x	5.83x	4.56x	1.52x	1.38x	1.3x
EV / EBITDA	42.2x	27.4x	19.2x	21.5x	16.4x	6.24x	6.11x	5.68x
EV / EBIT	51.4x	31.9x	22.4x	25.1x	19.3x	7.67x	7.74x	7.28x
EV / FCF	76.1x	44.1x	122x	34.1x	30.5x	14.1x	13x	12.5x
FCF Yield	1.31%	2.27%	0.82%	2.93%	3.28%	7.09%	7.67%	7.97%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.5	7.49	6.68	12.2	14.64	13.04	12.62	13.79
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,402	6,257	8,111	9,619	10,588	11,038	11,517	12,164
EBITDA ¹	1,035	1,599	2,081	2,610	2,952	2,694	2,602	2,785
EBIT ¹	849.8	1,375	1,789	2,231	2,506	2,191	2,054	2,173
Net income ¹	588.9	975.3	854.8	1,550	1,815	1,557	1,467	1,559
Net Debt ¹	-1,151	-1,260	-1,155	-2,244	-1,984	-1,743	-2,656	-2,745
Reference price ²	343.92	349.19	322.76	462.40	414.20	158.19	158.19	158.19
Nbr of stocks (in thousands)	130,338	129,294	127,515	126,191	121,397	117,306	-	-
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.	12.13x	1.52x	6.24x	-.--%	18.56B
LVMH	21.33x	3.29x	10.75x	2.67%	283B
RALPH LAUREN CORPORATION	22.03x	2.6x	13.83x	1.05%	20.29B
MONCLER S.P.A.	24.16x	4.55x	11.61x	2.24%	16.57B
GILDAN ACTIVEWEAR INC.	13.68x	2.31x	9.76x	1.7%	11B
LEVI STRAUSS & CO.	12.2x	1.21x	8x	3.2%	6.97B
LI NING COMPANY LIMITED	16.62x	1.07x	6.17x	3%	6.4B
V.F. CORPORATION	18.84x	1.02x	10.55x	2.3%	6.15B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	11.06x	1.38x	6.01x	7.53%	6.09B
Average	16.90x	2.11x	9.21x	2.63%	41.7B
Weighted average by Cap.	20.36x	3.04x	10.49x	2.49%