LOW Lowe's
Intrinsic value$85.72
Price (at call)$208.05
Margin of safety
-58.8%
vs market (rating basis)
-15.5%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | -3.8% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 9.3% |
| Years to target margin | 5 |
| Sales-to-capital | 2.95 |
| Beta | 0.85 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 7.9% |
| Terminal WACC | 8.4% |
Valuation bridge
| PV of explicit FCFF | 40.41B |
| PV of terminal value | 46.62B |
| Equity value | 48.09B |
| ÷ shares → per share | $85.72 |
News
bearish -0.30 · 8 articles
- MarketBeat Week in Review – 08/24 - 08/28
- Lowe's Companies (LOW) Could Be 19% Undervalued On Lower 2026 Guidance
- The Cash Machine The Market Put On Sale: LOW
- Prediction: Home Depot’s Turnaround Could Be Bigger Than Investors Expect
- Target or Lowe’s: Whose Dividend Streak Cracks First?
- The American lawn has a gen z problem: ScottsMiracle-Gro CEO
- Lowe’s (LOW) Leans On Pro And Online As DIY Cools
- Home Depot vs. Lowe’s: One Housing Recovery Play Stands Out
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 85.03B | -3.8% | 11.2% | 7.24B | 0 | 7.24B | 6.72B |
| 2 | 82.46B | -3.0% | 10.7% | 6.73B | 0 | 6.73B | 5.79B |
| 3 | 80.63B | -2.2% | 10.3% | 6.30B | 0 | 6.30B | 5.02B |
| 4 | 79.51B | -1.4% | 9.8% | 5.93B | 0 | 5.93B | 4.38B |
| 5 | 79.04B | -0.6% | 9.3% | 5.61B | 0 | 5.61B | 3.85B |
| 6 | 79.23B | 0.2% | 9.3% | 5.63B | 63.07M | 5.56B | 3.53B |
| 7 | 80.06B | 1.1% | 9.3% | 5.68B | 282.62M | 5.40B | 3.18B |
| 8 | 81.56B | 1.9% | 9.3% | 5.79B | 507.31M | 5.28B | 2.89B |
| 9 | 83.75B | 2.7% | 9.3% | 5.95B | 742.63M | 5.20B | 2.64B |
| 10 | 86.68B | 3.5% | 9.3% | 6.15B | 994.47M | 5.16B | 2.42B |