Lowe's Cos.
- Price
- 207.64 USD
- Fair value
- 110.05 USD
- Discount to fair value
- −89%
- Mkt cap
- 116.49B
- P/E
- 17.5×
- EV
- 160.18B
- Div yield
- 2.26%
- Net margin
- 7.7%
Current price207.64USD
Fair value (est., median)110.05USD
UndervaluedFair valueOvervalued
+88.7% above fair valueWould need to fall ~47.0% to reach fair value.
Median ofDCF 143.38DDM 76.67Earnings Power 110.05
Health Check
38.7
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Attractive, covered dividend (2.26%).
Risks
- Trades 88.7% above estimated fair value.
- Stretched balance sheet / elevated debt.
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2008–FY2026
| Metric | FY'22 | FY'23 | FY'24 | FY'25 | FY'26 |
|---|---|---|---|---|---|
| Revenue | 96.25B | 97.06B | 86.38B | 83.67B | 86.29B |
| Net Income | 8.44B | 6.43B | 7.72B | 6.95B | 6.64B |
| Net Margin | 8.8% | 6.6% | 8.9% | 8.3% | 7.7% |
| Operating Cash Flow | 10.11B | 8.59B | 8.14B | 9.63B | 9.86B |
| OCF Margin | 10.5% | 8.8% | 9.4% | 11.5% | 11.4% |
| Capital Expenditure | 1.85B | 1.83B | 1.96B | 1.93B | 2.21B |
| Free Cash Flow | 8.26B | 6.76B | 6.18B | 7.70B | 7.65B |
| FCF Margin | 8.6% | 7.0% | 7.2% | 9.2% | 8.9% |
| FCF Conversion | 97.8% | 105.2% | 80.0% | 110.8% | 115.1% |
| EPS (Diluted) | 15.05/sh | 11.46/sh | 13.75/sh | 12.39/sh | 11.84/sh |
| Dividend / Share | 3.54/sh | 4.22/sh | 4.51/sh | 4.57/sh | 4.70/sh |
Dividend return (if you buy today)if you buy today
Dividend yield2.26%
Dividend / share4.70 USD
If you invest
USD
Shares (≈)48
Est. annual income225.54 USD
At this rate, dividends alone return your capital in ~44.2 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | — | — | — | 4.70 | 2.2% |
| 2025 | 1.15 | 1.15 | 1.20 | 1.20 | 4.57 | 1.8% |
| 2024 | 1.10 | 1.10 | 1.15 | 1.15 | 4.51 | 1.8% |
| 2023 | 1.05 | 1.05 | 1.10 | 1.10 | 4.22 | 1.9% |
| 2022 | 0.80 | 0.80 | 1.05 | 1.05 | 3.54 | 1.8% |
Corporate actions
DCash Dividend
1.25 USD /sh2026-07-22
DCash Dividend
1.20 USD /sh2026-04-22
DCash Dividend
1.20 USD /sh2026-01-21
DCash Dividend
1.20 USD /sh2025-10-22
DCash Dividend
1.20 USD /sh2025-07-23
DCash Dividend
1.15 USD /sh2025-04-23
DCash Dividend
1.15 USD /sh2025-01-22
DCash Dividend
1.15 USD /sh2024-10-23
DCash Dividend
1.15 USD /sh2024-07-24
DCash Dividend
1.10 USD /sh2024-04-23
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
143.38 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
76.67 USD
Graham Number
Excluded — EPS ≤ 0
N/A
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
110.05 USD
DCF only is anchored on FY2026 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)110.05 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.31%
- CAPM cost of equity
- 10.93%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Lowe's Cos. regularly?
Starting year
- Invested
- 1K/yr · 43K total(1984 → today · 43 yrs)
- your value today is
- 3.1M USD
- Total return
- +7161.6%(+1116.2% Dividends · +6045.4% Capital gain)
- Annualised (IRR)
- +16.1%
Invested43KUSD
Dividends480KUSD
Capital gain2.6MUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.