Gap Inc (GAP) is undervalued and Lululemon Athletica Inc (LULU) is undervalued.
Against our estimates of intrinsic value, LULU trades at the wider discount: a margin of safety of +68%, against +49% for GAP.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 10.1% (average of 3 methods) values the shares at $41.67; the price of $21.46 is 49% below that value, and 72% of that value comes from beyond year five.
Leak Score 100/100 on 3 of 12 signals
Discounting its cash flows at 9.0% (average of 3 methods) values the shares at $323.61; the price of $103.73 is 68% below that value, and 77% of that value comes from beyond year five.
Leak Score 100/100 on 3 of 12 signals
| Metric | GAP | LULU |
|---|---|---|
| Verdict | Undervalued | Undervalued |
| Price | $21.46 | $103.73 |
| Intrinsic value | $41.67 | $323.61 |
| Margin of safety | +49% | +68% |
| Leak Score | 100/100 (3/12) | 100/100 (3/12) |
| Market cap | $7.5B | $12.0B |
| Revenue growth, 5 years | 2.2% | 20.3% |
| Operating margin | 10.8% | 18.0% |
| Net margin | 8.1% | 12.8% |
| Return on equity | 33.8% | 30.9% |
| Debt to equity | 1.45 | 0.45 |
| P/E | 6.4x | 8.5x |
| Forward P/E | 8.1x | 12.3x |
| P/B | 1.9x | 2.4x |
| Dividend yield | 3.2% | — |