Lululemon Athletica scores 100 for management and 82 for moat. The management score rests on a return on invested capital of 22.7% and a gross margin of 56.6% — figures that describe a business turning capital into profit efficiently. Debt sits at 0.36x equity.
Three independent anchors set the price worth paying. Growth is modelled at 15.0% a year, below the 20.0% actually measured over the last decade — the model caps growth rather than extrapolating a good run forwards. The exit multiple assumed is 30.0x. That produces an intrinsic value of $365.10, a 10-CAP price of $136.62 and a payback time price of $215.66, with the value zone set at the highest of the three, $215.66. Today's price of $95.86 sits inside that zone.
A business scoring this well, trading inside its value zone, is the combination the framework exists to find — which is also the reason to check why the market disagrees. A margin of safety score of 100 describes the cushion, not the certainty.
| Price | $95.86 |
| Market cap | $10.9B |
| P/E ratio | 7.9x |
| Return on invested capital | 22.7% |
| Gross margin | 56.6% |
| Debt to equity | 0.36x |
| Free cash flow yield | 4.3% |
| Growth rate used | 15.0% |
| Growth rate measured | 20.0% |
| Exit multiple assumed | 30.0x |
| Company | Moat | Buy price |
| Deckers Outdoor (DECK) | 97 | $135.30 |
| Dick's Sporting Goods Inc (DKS) | 67 | $100.64 |
| Crown Holdings Inc (CCK) | 67 | $125.87 |
| On Holding AG (ONON) | 69 | $25.55 |
Every number above is built on assumptions that can be changed. In Moatly you can move the growth rate, the exit multiple and the margin of safety and watch every figure recalculate, so you are testing your own view of Lululemon Athletica rather than accepting ours.