Lululemon Athletica EPS and FCF blended valuation

Lululemon Athletica Inc. (LULU)
By@hypertonx
Assumptions as of 2026-07-07
USD
Updated Jul 6, 2026
Download Excel

Lululemon Athletica EPS and FCF blended valuation

as of 2026-07-07

Fair value
$151.38
Upside
23.3%
TTM EPS
$12.35
FY2025 FCF/share
$7.74
$122.78USD/share
Latest LULU quote · updated Aug 24, 2026 2:00 PM MDT
681$M
$13.26USD/share
119.1M shares
1,602$M
75%
$2.60USD/share
$1.69USD/share
16
13

Sources

  1. FY2025 Form 10-K reports net revenue of $11.103B, diluted EPS of $13.26, operating cash flow of $1.602B, capital expenditures of $0.681B, and 119.068M diluted shares. — sec.gov
  2. Q1 FY2026 Form 10-Q reports diluted EPS of $1.69 versus $2.60 in Q1 FY2025. — sec.gov
  3. Current share price of $115.64 from Modeledge portfolio quote cache.

Built with Modeledge MCP

Connect your MCP client to research filings and earnings calls, then build a living financial model like this one.

Connect your agent