Lululemon Athletica Inc (LULU) is undervalued and Victoria's Secret & Co (VSXY) is overvalued.
Against our estimates of intrinsic value, LULU trades at the wider discount: a margin of safety of +68%, against -45% for VSXY.
Values as of the 22 Sept 2026 close.
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
Discounting its cash flows at 11.1% (average of 3 methods) values the shares at $57.96; the price of $83.82 is 45% above that value, and 69% of that value comes from beyond year five.
Leak Score 14/100 on 3 of 12 signals
| Metric | LULU | VSXY |
|---|---|---|
| Verdict | Undervalued | Overvalued |
| Price | $103.73 | $83.82 |
| Intrinsic value | $323.61 | $57.96 |
| Margin of safety | +68% | -45% |
| Leak Score | 100/100 (3/12) | 14/100 (3/12) |
| Market cap | $12.0B | $6.7B |
| Revenue growth, 5 years | 20.3% | 3.9% |
| Operating margin | 18.0% | 9.8% |
| Net margin | 12.8% | 5.5% |
| Return on equity | 30.9% | 45.2% |
| Debt to equity | 0.45 | 2.93 |
| P/E | 8.5x | 18.9x |
| Forward P/E | 12.3x | 14.9x |
| P/B | 2.4x | 6.8x |