Lowe's Cos.
Current price220.19USD
Fair value (est., median)108.44USD
UndervaluedFair valueOvervalued
+103.0% above fair valueWould need to fall ~50.8% to reach fair value.
Health Check
38.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Value0/100
Trades about 103.1% above its estimated fair value.
- Discount to fair value
- -103%
- Price to book
- —
- Fair-value confidence
- —
Future40/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (18y)
- 3.3%
- Earnings CAGR (18y)
- —
Past73.7/100
A steady, profitable operating history.
- Return on equity
- —
- Net margin
- 7.7%
- Earnings CAGR (18y)
- —
- Profitable years
- 14/19
Health12.5/100
Balance sheet is manageable.
- Debt to equity
- —
- Net debt to equity
- —
- Cash covers total debt
- No
- Free cash flow
- Positive
Dividend66.4/100
Yields 2.13%, paying out 39.7% of earnings.
- Dividend yield
- 2.13%
- Payout ratio
- 39.7%
- Covered by free cash flow
- Yes
- Years paying
- 19
- Dividend growth
- —
Rewards
- Attractive, covered dividend (2.13%).
Risks
- Trades 103.1% above estimated fair value.
- Stretched balance sheet / elevated debt.
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
| 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 yield2.13%
Dividend / share4.70 USD
If you invest
USD
Shares (≈)45
Est. annual income211.45 USD
At this rate, dividends alone return your capital in ~46.9 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% |
| 2021 | 0.60 | 0.60 | 0.80 | 0.80 | 3.04 | 1.4% |
| 2020 | — | — | — | — | 2.88 | 1.9% |
| 2019 | — | — | — | — | 2.59 | 2.4% |
| 2018 | — | — | — | — | 2.30 | 2.3% |
| 2017 | — | — | — | — | 2.00 | 2.5% |
| 2016 | — | — | — | — | 1.71 | 2.3% |
| 2015 | — | — | — | — | 1.47 | 2.1% |
| 2014 | — | — | — | — | 1.31 | 2.2% |
| 2013 | — | — | — | — | 1.25 | 2.7% |
| 2012 | — | — | — | — | 1.15 | 3.6% |
| 2011 | — | — | — | — | 1.02 | 4.2% |
| 2010 | — | — | — | — | 0.70 | 3.0% |
| 2009 | — | — | — | — | 0.88 | 4.1% |
| 2008 | — | — | — | — | 0.76 | 3.6% |
| 2007 | 0.05 | 0.05 | 0.08 | 0.08 | 0.26 | 0.9% |
| 2006 | 0.03 | 0.03 | 0.05 | 0.05 | 0.16 | 0.5% |
| 2005 | 0.02 | 0.02 | 0.03 | 0.03 | 0.10 | 0.3% |
| 2004 | 0.02 | 0.02 | 0.02 | 0.02 | 0.08 | 0.3% |
| 2003 | 0.01 | 0.01 | 0.01 | 0.02 | 0.05 | 0.2% |
| 2002 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.2% |
| 2001 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.2% |
| 2000 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.3% |
| 1999 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.3% |
| 1998 | 0.01 | 0.01 | 0.06 | 0.01 | 0.09 | 0.8% |
| 1997 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.7% |
| 1996 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.9% |
| 1995 | 0.01 | — | 0.01 | 0.01 | 0.03 | 0.8% |
| 1994 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.9% |
| 1993 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 1.3% |
| 1992 | — | — | — | — | — | — |
| 1991 | — | — | — | — | — | — |
| 1990 | — | — | — | — | — | — |
| 1989 | — | — | — | — | — | — |
| 1988 | — | — | — | — | — | — |
| 1987 | — | — | — | — | — | — |
| 1986 | — | — | 0.02 | — | 0.02 | 2.0% |
Corporate actions
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
DCash Dividend
1.10 USD /sh2024-01-23
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM).
Discounted Cash Flow
Tap to adjust assumptions
141.02 USD
Dividend Discount Model
Tap to adjust assumptions
75.86 USD
Graham Number
Excluded — EPS ≤ 0
N/A
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Excluded — non-positive normalized earnings
N/A
Fair Value (median)108.44 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.38%
- 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
- 3.3M USD
- Total return
- +7496.0%(+1079.2% Dividends · +6416.8% Capital gain)
- Annualised (IRR)
- +16.3%
Invested43KUSD
Dividends464KUSD
Capital gain2.8MUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.