Company Valuation: Lowe's Companies, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 158,324 122,095 123,373 149,068 149,808 110,427 - -
Change - -22.88% 1.05% 20.83% 0.5% -26.29% - -
Enterprise Value (EV) 1 181,647 154,323 158,066 182,422 188,377 145,069 144,396 143,797
Change - -15.04% 2.43% 15.41% 3.26% -22.99% -0.46% -0.41%
P/E 19.5x 19.9x 16.3x 21.6x 22.5x 16.5x 15.4x 14.2x
PBR -32.7x -8.51x -8.18x -10.4x -15.1x -18.4x -27.2x -29.8x
PEG - -1.3x 0.5x -2.94x -7.24x 31.04x 2.11x 1.61x
Capitalization / Revenue 1.64x 1.26x 1.43x 1.78x 1.74x 1.2x 1.17x 1.13x
EV / Revenue 1.89x 1.59x 1.83x 2.18x 2.18x 1.57x 1.53x 1.47x
EV / EBITDA 13x 10.5x 11.9x 14.9x 15.2x 11.2x 10.9x 10.4x
EV / EBIT 15x 12.2x 13.7x 17.7x 18x 13.6x 13x 12.3x
EV / FCF 22x 22.8x 25.6x 23.7x 24.6x 18.8x 18.8x 18.8x
FCF Yield 4.55% 4.38% 3.91% 4.22% 4.06% 5.32% 5.31% 5.32%
Dividend per Share 2 3 3.95 4.35 4.55 4.75 4.938 5.232 5.567
Rate of return 1.28% 1.96% 2.03% 1.72% 1.78% 2.51% 2.66% 2.83%
EPS 2 12.04 10.17 13.2 12.23 11.85 11.91 12.78 13.91
Distribution rate 24.9% 38.8% 33% 37.2% 40.1% 41.4% 40.9% 40%
Net sales 1 96,250 97,059 86,377 83,674 86,286 92,160 94,470 97,815
EBITDA 1 13,975 14,681 13,274 12,261 12,387 12,905 13,226 13,855
EBIT 1 12,093 12,700 11,557 10,289 10,446 10,701 11,106 11,665
Net income 1 8,442 6,437 7,726 6,957 6,654 6,702 7,141 7,598
Net Debt 1 23,323 32,228 34,693 33,354 38,569 34,643 33,969 33,370
Reference price 2 234.99 201.91 214.52 264.00 267.06 196.82 196.82 196.82
Nbr of stocks (in thousands) 673,747 604,703 575,113 564,650 560,951 561,054 - -
Announcement Date 23/02/22 01/03/23 27/02/24 26/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.24x2.11x14.11x3.06% 308B
16.52x1.57x11.23x2.51% 110B
11.76x0.51x4.88x4.33% 6.42B
18.61x2.29x8.97x6.22% 3B
19.23x1.94x11.55x2.81% 2.84B
13.26x1.45x8.18x6.14% 2.41B
13.7x - - - 2.09B
9.1x0.4x5x2.97% 1.56B
Average 15.43x 1.47x 9.13x 4.01% 54.6B
Weighted average by Cap. 19.75x 1.94x 13.13x 2.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. LOW Stock
  4. 1LOW Stock
  5. Valuation Lowe's Companies, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!