Back to LOWE.VI Overview
VIE · Valuation Lab
LOWE.VI
Lowe's Companies, Inc.
Last$189.45
Market cap106.2B
EV/EBITDA11.7x
Intrinsic value
$207.20
MoS +8.6% · Fairly Valued
Assuming 5.4% FCF margin and 10.3% Y1–5 growth.
Upside to price
EV (DCF)157.9B
Terminal share67%
Expected IV$240.21
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 67% of EV
PV of stage FCFs51.8B
PV of terminal value106.2B
Enterprise value157.9B
Net cash / (debt)-41.8B
Equity value116.2B
Intrinsic value / share$207.20
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 97.5B | 5.3B | 4.9B | 93.2% |
| Y2 | 107.6B | 5.8B | 5B | 86.9% |
| Y3 | 118.7B | 6.4B | 5.2B | 81.0% |
| Y4 | 130.9B | 7.1B | 5.3B | 75.5% |
| Y5 | 144.4B | 7.8B | 5.5B | 70.4% |
| Y6 | 151.7B | 8.2B | 5.4B | 65.6% |
| Y7 | 159.5B | 8.6B | 5.3B | 61.1% |
| Y8 | 167.6B | 9.1B | 5.2B | 57.0% |
| Y9 | 176.2B | 9.5B | 5.1B | 53.1% |
| Y10 | 185.1B | 10B | 5B | 49.5% |
| Terminal | — | — | 106.2B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.