Back to LOW Overview
NYQ · Valuation Lab
LOW
Lowe's Companies, Inc.
Last$219.94
Market cap—
EV/EBITDA12.8x
Intrinsic value
$177064591598.43
MoS +100.0% · Undervalued
Assuming 5.4% FCF margin and 10.3% Y1–5 growth.
Upside to price
EV (DCF)218.8B
Terminal share75%
Expected IV$183026070992.87
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 75% of EV
PV of stage FCFs55.3B
PV of terminal value163.5B
Enterprise value218.8B
Net cash / (debt)-41.8B
Equity value177.1B
Intrinsic value / share$177064591598.43
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 97.5B | 5.3B | 5B | 94.3% |
| Y2 | 107.6B | 5.8B | 5.2B | 89.0% |
| Y3 | 118.7B | 6.4B | 5.4B | 84.0% |
| Y4 | 130.9B | 7.1B | 5.6B | 79.2% |
| Y5 | 144.4B | 7.8B | 5.8B | 74.7% |
| Y6 | 151.7B | 8.2B | 5.8B | 70.5% |
| Y7 | 159.5B | 8.6B | 5.7B | 66.5% |
| Y8 | 167.6B | 9.1B | 5.7B | 62.7% |
| Y9 | 176.2B | 9.5B | 5.6B | 59.2% |
| Y10 | 185.1B | 10B | 5.6B | 55.8% |
| Terminal | — | — | 163.5B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.