Consumer Durables U.S. Investing Ideas

LULU logo
lululemon athletica

Lululemon - A Fundamental and Historical Valuation

Business Overview Key Metrics Total: 4/17 +1 ✅ Projected Operating Margin: 18.84% +0 ⚠️ Projected 5-Year Revenue CAGR: 4.73% +2 ✅✅ Last 5-Year ROIC: 45.98% +1 ✅ Estimated Cost of Capital: 7.18% (lower than ROIC) +1 ✅ Last 5-Year Shares Outstanding CAGR: -2.51% -1 ❌ Projected 5-Year EPS CAGR: 6.92% (lower than 10%) +0 ⚠️ Projected 5-Year Dividend CAGR: N/A +2 ✅✅ Estimated Debt Rating: Aaa -1 ❌ Morningstar Moat: Narrow -1 ❌ Morningstar Uncertainty: High Business Valuation To calculate the intrinsic value of the company I'll use multiple methods: Discounted Cash Flows (DCF) - Intrinsic value is estimated by projecting its free cash flows over the next 10 years and discounting them to present value using the estimated cost of capital ; EPS Growth - the fair value is estimated by projected the Earnings Per Share CAGR for the next 5 Years and then, given its current and historic values of PE, come up with a PE for the 5th Year. This will give us its price 5 Years from now using the formula: Price = EPS x PE that we then discount using the estimated cost of capital; Historical EV/EBITDA - we assume mean reversion to the historical EV/EBITDA values; Historical P/E - we assume mean reversion to the historical P/E values; Historical P/S - we assume mean reversion to the historical P/S values.Read more

View narrative
73
users have viewed this narrative
0users have liked this narrative
0users have commented on this narrative
3users have followed this narrative
US$266.14
38.4% undervalued intrinsic discount
Fair Value
Revenue
3.51% p.a.
Profit Margin
13%
Future PE
20x
Price in 2036
US$540.2
US$265
38.2% undervalued intrinsic discount
Fair Value
Revenue
17.24% p.a.
Profit Margin
15.72%
Future PE
10.63x
Price in 2031
US$402.01
US$190.45
36.8% undervalued intrinsic discount
Fair Value
Revenue
10.9% p.a.
Profit Margin
12.82%
Future PE
12.13x
Price in 2031
US$288.4
US$43.01
0.9% undervalued intrinsic discount
Fair Value
Revenue
10% p.a.
Profit Margin
6.5%
Future PE
19x
Price in 2031
US$61.57
US$234.5
30.1% undervalued intrinsic discount
Fair Value
Revenue
10.07% p.a.
Profit Margin
14%
Future PE
14.2x
Price in 2030
US$348.68