LULUUS marketConsumer staples· Apparel & Other Finishd Prods of Fabrics & Similar Matl
FAIR VALUE (BLENDED)
$195.28
CURRENT PRICE
$116.67
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Plain-language read on what each number means — and which to trust for this company.
$195.28
FCF base $1.4B · growth 0% · real -1.9%, floored · WACC 7.5% · terminal 2.5%
$287.46
$111.96
Net-net value (NCAV): $6.45 · Tangible book: $40.07
N/A — non-positive owner earnings
Shown for context — not counted in the blended fair value (growing company — a no-growth EPV understates it).
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.