investorscraft@gmail.com

Intrinsic Value of Lowe's Companies, Inc. (LOW)

Previous Close$222.40
Intrinsic Value
Upside potential
Previous Close
$222.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lowe's Companies, Inc. operates as a leading home improvement retailer in North America, serving both do-it-yourself (DIY) customers and professional contractors. The company generates revenue primarily through the sale of building materials, home décor, appliances, and outdoor living products across its extensive network of stores and e-commerce platforms. Lowe's competes in a highly fragmented market, positioning itself as a one-stop destination for home improvement needs, with a focus on affordability, product assortment, and customer service. The company's strategic emphasis on omnichannel capabilities, including buy-online-pickup-in-store (BOPIS) and same-day delivery, enhances its competitive edge against rivals like Home Depot and regional players. Lowe's also benefits from long-term trends in housing demand, remodeling activity, and urbanization, which drive consistent demand for its products. Its Pro customer segment, catering to contractors and tradespeople, represents a key growth area, supported by specialized services and loyalty programs. The company's market position is further reinforced by its private-label brands and exclusive product offerings, which improve margins and customer retention.

Revenue Profitability And Efficiency

Lowe's reported revenue of $83.7 billion for FY 2025, with net income of $7.0 billion, reflecting a net margin of approximately 8.3%. Diluted EPS stood at $12.23, demonstrating strong profitability. Operating cash flow was robust at $9.6 billion, supported by efficient inventory management and working capital optimization. Capital expenditures totaled $1.9 billion, indicating disciplined reinvestment in store upgrades and digital infrastructure.

Earnings Power And Capital Efficiency

The company's earnings power is underscored by its ability to generate substantial free cash flow, which supports shareholder returns and debt reduction. Lowe's capital efficiency is evident in its return on invested capital (ROIC), though specific figures are not provided. The Pro segment's growth and supply chain improvements contribute to margin expansion and operational leverage over time.

Balance Sheet And Financial Health

Lowe's maintains a solid balance sheet with $1.8 billion in cash and equivalents, though total debt stands at $39.7 billion. The debt level is manageable given the company's strong cash flow generation and investment-grade credit rating. Shareholders' equity is supported by retained earnings, with no significant near-term liquidity concerns.

Growth Trends And Dividend Policy

Lowe's has demonstrated consistent revenue growth, driven by market share gains and strategic initiatives like the Total Home strategy. The company pays a reliable dividend, with an annualized dividend per share of $4.53, reflecting a commitment to returning capital to shareholders. Share repurchases further enhance total shareholder returns, though the pace may vary with market conditions.

Valuation And Market Expectations

The market values Lowe's based on its stable earnings, cash flow generation, and exposure to resilient home improvement trends. Current valuation multiples reflect expectations of mid-single-digit revenue growth and margin stability, with investor focus on execution in the Pro segment and digital transformation. Macroeconomic factors, including interest rates and housing market dynamics, influence near-term performance expectations.

Strategic Advantages And Outlook

Lowe's strategic advantages include its scale, brand recognition, and omnichannel capabilities, which position it well in a competitive industry. The outlook remains positive, supported by long-term housing trends and operational improvements. Risks include macroeconomic volatility and competitive pressures, but the company's focus on efficiency and customer experience should sustain its market position.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount