LOW
Lowe's Companies Inc
Price:  
224.13 
USD
Volume:  
1,840,249.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Lowe's Intrinsic Value

10.30 %
Upside

What is the intrinsic value of Lowe's?

As of 2025-07-12, the Intrinsic Value of Lowe's Companies Inc (LOW) is 247.24 USD. This Lowe's valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 224.13 USD, the upside of Lowe's Companies Inc is 10.30%.

The range of the Intrinsic Value is 171.84 - 412.89 USD

Is Lowe's undervalued or overvalued?

Based on its market price of 224.13 USD and our intrinsic valuation, Lowe's Companies Inc (LOW) is undervalued by 10.30%.

224.13 USD
Stock Price
247.24 USD
Intrinsic Value
Intrinsic Value Details

Lowe's Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 171.84 - 412.89 247.24 10.3%
DCF (Growth 10y) 200.62 - 439.81 276.09 23.2%
DCF (EBITDA 5y) 260.66 - 339.34 298.55 33.2%
DCF (EBITDA 10y) 269.39 - 367.21 315.11 40.6%
Fair Value 164.50 - 164.50 164.50 -26.61%
P/E 256.71 - 330.22 291.95 30.3%
EV/EBITDA 216.92 - 300.56 260.12 16.1%
EPV 145.13 - 208.58 176.85 -21.1%
DDM - Stable 99.48 - 271.78 185.63 -17.2%
DDM - Multi 138.12 - 284.46 185.02 -17.4%

Lowe's Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 125,512.80
Beta 0.68
Outstanding shares (mil) 560.00
Enterprise Value (mil) 157,182.80
Market risk premium 4.60%
Cost of Equity 8.32%
Cost of Debt 4.93%
WACC 7.31%