Stock Analysis on Net

lululemon athletica inc. (NASDAQ:LULU)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

lululemon athletica inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Feb 2, 2025 Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Feb 2, 2020
Net income 1,814,616 1,550,190 854,800 975,322 588,913 645,596
Add: Income tax expense 761,461 625,545 477,771 358,547 230,437 251,797
Earnings before tax (EBT) 2,576,077 2,175,735 1,332,571 1,333,869 819,350 897,393
Add: Interest expense
Earnings before interest and tax (EBIT) 2,576,077 2,175,735 1,332,571 1,333,869 819,350 897,393
Add: Depreciation and amortization 446,524 379,384 291,791 224,206 185,478 161,933
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,022,601 2,555,119 1,624,362 1,558,075 1,004,828 1,059,326

Based on: 10-K (reporting date: 2025-02-02), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. lululemon athletica inc. EBITDA increased from 2023 to 2024 and from 2024 to 2025.

Enterprise Value to EBITDA Ratio, Current

lululemon athletica inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 32,163,227
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,022,601
Valuation Ratio
EV/EBITDA 10.64
Benchmarks
EV/EBITDA, Competitors1
Nike Inc. 11.68
EV/EBITDA, Sector
Consumer Durables & Apparel 11.88
EV/EBITDA, Industry
Consumer Discretionary 17.15

Based on: 10-K (reporting date: 2025-02-02).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

lululemon athletica inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Feb 2, 2025 Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Feb 2, 2020
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 39,216,884 58,093,744 39,577,239 42,738,491 40,187,754 25,043,644
Earnings before interest, tax, depreciation and amortization (EBITDA)2 3,022,601 2,555,119 1,624,362 1,558,075 1,004,828 1,059,326
Valuation Ratio
EV/EBITDA3 12.97 22.74 24.36 27.43 39.99 23.64
Benchmarks
EV/EBITDA, Competitors4
Nike Inc. 13.36 22.14 22.02 32.06 37.14
EV/EBITDA, Sector
Consumer Durables & Apparel 15.67 22.55 22.92 32.97 34.40
EV/EBITDA, Industry
Consumer Discretionary 20.66 18.14 19.78 21.32 29.33

Based on: 10-K (reporting date: 2025-02-02), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02).

1 See details »

2 See details »

3 2025 Calculation
EV/EBITDA = EV ÷ EBITDA
= 39,216,884 ÷ 3,022,601 = 12.97

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. lululemon athletica inc. EV/EBITDA ratio decreased from 2023 to 2024 and from 2024 to 2025.