Lululemon athletica canada inc

By default your notes are visible only to you.

116.6

52-week range

340.2

131.18

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

5.9 %

Dividend Yield TTM

Market cap $

$ 15,683

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

9.9

Price / Book TTM

3.1

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(1)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(58.6) %

(59.4) %

102.8 %

Free cash flow per share growth

(39.4) %

76.5 %

606.5 %

Earnings per share growth

(9.4) %

194.7 %

601.6 %

Founded: 2,000

Employees: 38,000

Business Summary:lululemon athletica inc., together with its subsidiaries, designs, distributes, and retails athletic apparel and accessories for women and men. It operates in two segments, Company-Operated Stores and Direct to Consumer. The company offers pants, shorts, tops, and jackets for healthy lifestyle and athletic activities, such as yoga, running, and training, as well as other sweaty pursuits. It also provides fitness-related accessories and footwear. The company sells its products through a chain of company-operated stores; outlets and warehouse sales; interactive workout platform; a network of wholesale accounts, such as yoga studios, health clubs, and fitness centers; temporary locations; and license and supply arrangements, as well as directly to consumer through mobile apps and lululemon.com e-commerce website. As of January 30, 2022, it operated 574 company-operated stores under the lululemon brand in the United States, Canada, the People's Republic of China, Australia, the United Kingdom, Japan, New Zealand, Germany, South Korea, Singapore, France, Malaysia, Sweden, Ireland, the Netherlands, Norway, and Switzerland. lululemon athletica inc. was founded in 1998 and is based in Vancouver, Canada.

Fair Value Reference Estimate