Is the company under or overpriced?

If you were an analyst working for an investment bank, would you recommend investors to buy/hold or sell the stock? Reason your answer

( company = lululemon) if you was curious

\begin{tabular}{llccccc} Discount Period & 1 & 2 & 3 & 4 & 5 \\ WACC & 9.5% & 9.5% & 9.5% & 9.5% & 9.5% \\ PVLS Factor & 0.91 & 0.83 & 0.76 & 0.70 & 0.64 \\ Present Value of Free Cash Flow & 969 & 1,018 & 1,069 & 1,123 & 1,180 \\ \hline \end{tabular} \begin{tabular}{|lr|} \hline \multicolumn{2}{|c|}{ Terminal (Continuing) Value } \\ \hline Exit Year FCF & 1,856 \\ Long Term Normal Growth Rate & 4.0% \\ Short Term Growth Rate & 15.0% \\ Terminal Value & 38,896 \\ Discount Factor & 0.64 \\ Implied EV/EBITDA & 12.4 \\ \hline \end{tabular} \begin{tabular}{|lr|} \hline Enterprise Value: & \\ \hline Cumulative Present Value of UFCF & 5,360 \\ Present Value of Terminal Value & 24,721 \\ \% of Enterprise Value & 82.2% \\ & \\ Enterprise Value & 30,081 \\ \hline \end{tabular} \begin{tabular}{llccccc} Discount Period & 1 & 2 & 3 & 4 & 5 \\ WACC & 9.5% & 9.5% & 9.5% & 9.5% & 9.5% \\ PVLS Factor & 0.91 & 0.83 & 0.76 & 0.70 & 0.64 \\ Present Value of Free Cash Flow & 969 & 1,018 & 1,069 & 1,123 & 1,180 \\ \hline \end{tabular} \begin{tabular}{|lr|} \hline \multicolumn{2}{|c|}{ Terminal (Continuing) Value } \\ \hline Exit Year FCF & 1,856 \\ Long Term Normal Growth Rate & 4.0% \\ Short Term Growth Rate & 15.0% \\ Terminal Value & 38,896 \\ Discount Factor & 0.64 \\ Implied EV/EBITDA & 12.4 \\ \hline \end{tabular} \begin{tabular}{|lr|} \hline Enterprise Value: & \\ \hline Cumulative Present Value of UFCF & 5,360 \\ Present Value of Terminal Value & 24,721 \\ \% of Enterprise Value & 82.2% \\ & \\ Enterprise Value & 30,081 \\ \hline \end{tabular}