As of 2025-01-22, the Intrinsic Value of Lowe's Companies Inc (LOW) is
304.36 USD. This Lowe's valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 264.35 USD, the upside of Lowe's Companies Inc is
15.10%.
The range of the Intrinsic Value is 219.34 - 478.44 USD
304.36 USD
Intrinsic Value
Lowe's Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
219.34 - 478.44 |
304.36 |
15.1% |
| DCF (Growth 10y) |
254.79 - 510.93 |
339.64 |
28.5% |
| DCF (EBITDA 5y) |
370.78 - 456.47 |
396.75 |
50.1% |
| DCF (EBITDA 10y) |
378.47 - 498.14 |
421.44 |
59.4% |
| Fair Value |
303.42 - 303.42 |
303.42 |
14.78% |
| P/E |
284.48 - 375.07 |
334.50 |
26.5% |
| EV/EBITDA |
253.12 - 304.00 |
265.95 |
0.6% |
| EPV |
127.70 - 187.59 |
157.64 |
-40.4% |
| DDM - Stable |
87.03 - 215.97 |
151.50 |
-42.7% |
| DDM - Multi |
171.12 - 320.80 |
222.28 |
-15.9% |
Lowe's Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
149,265.23 |
| Beta |
0.81 |
| Outstanding shares (mil) |
564.65 |
| Enterprise Value (mil) |
181,476.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.41% |
| Cost of Debt |
4.51% |
| WACC |
8.23% |