LOW
Lowe's Companies Inc
Price:  
231.11 
USD
Volume:  
1,968,744.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Lowe's Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Lowe's Companies Inc (LOW) is 254.58 USD. This Lowe's valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 231.11 USD, the upside of Lowe's Companies Inc is %.

The range of the Intrinsic Value is 185.58 - 388.39 USD

231.11 USD
Stock Price
254.58 USD
Intrinsic Value
Intrinsic Value Details

Lowe's Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 185.58 - 388.39 254.58 10.2%
DCF (Growth 10y) 217.35 - 420.16 287.17 24.3%
DCF (EBITDA 5y) 317.06 - 411.18 368.77 59.6%
DCF (EBITDA 10y) 317.92 - 441.83 380.47 64.6%
Fair Value 337.56 - 337.56 337.56 46.06%
P/E 315.69 - 372.40 328.98 42.3%
EV/EBITDA 236.71 - 311.44 278.16 20.4%
EPV 100.51 - 154.81 127.66 -44.8%
DDM - Stable 82.77 - 195.05 138.91 -39.9%
DDM - Multi 139.75 - 253.30 179.88 -22.2%

Lowe's Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 132,238.83
Beta 1.35
Outstanding shares (mil) 572.19
Enterprise Value (mil) 167,238.83
Market risk premium 4.60%
Cost of Equity 10.82%
Cost of Debt 4.57%
WACC 9.25%