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 1,58,324 1,22,095 1,23,373 1,49,068 1,49,808 1,16,425 - -
Change - -22.88% 1.05% 20.83% 0.5% -22.28% - -
Enterprise Value (EV) 1 1,81,647 1,54,323 1,58,066 1,82,422 1,88,377 1,52,965 1,51,554 1,50,217
Change - -15.04% 2.43% 15.41% 3.26% -18.8% -0.92% -0.88%
P/E 19.5x 19.9x 16.3x 21.6x 22.5x 17.3x 15.8x 14.4x
PBR -32.7x -8.51x -8.18x -10.4x -15.1x -19.5x -25.5x -37.1x
PEG - -1.3x 0.5x -2.94x -7.24x 12.66x 1.68x 1.47x
Capitalization / Revenue 1.64x 1.26x 1.43x 1.78x 1.74x 1.25x 1.21x 1.16x
EV / Revenue 1.89x 1.59x 1.83x 2.18x 2.18x 1.64x 1.58x 1.5x
EV / EBITDA 13x 10.5x 11.9x 14.9x 15.2x 11.8x 11.2x 10.5x
EV / EBIT 15x 12.2x 13.7x 17.7x 18x 14.1x 13.2x 12.4x
EV / FCF 22x 22.8x 25.6x 23.7x 24.6x 20.9x 19.3x 18.9x
FCF Yield 4.55% 4.38% 3.91% 4.22% 4.06% 4.78% 5.19% 5.28%
Dividend per Share 2 3 3.95 4.35 4.55 4.75 4.89 5.208 5.579
Rate of return 1.28% 1.96% 2.03% 1.72% 1.78% 2.36% 2.51% 2.69%
EPS 2 12.04 10.17 13.2 12.23 11.85 12.01 13.14 14.43
Distribution rate 24.9% 38.8% 33% 37.2% 40.1% 40.7% 39.6% 38.7%
Net sales 1 96,250 97,059 86,377 83,674 86,286 93,147 96,084 99,950
EBITDA 1 13,975 14,681 13,274 12,261 12,387 13,009 13,575 14,332
EBIT 1 12,093 12,700 11,557 10,289 10,446 10,859 11,440 12,161
Net income 1 8,442 6,437 7,726 6,957 6,654 6,821 7,404 7,948
Net Debt 1 23,323 32,228 34,693 33,354 38,569 36,540 35,128 33,792
Reference price 2 234.99 201.91 214.52 264.00 267.06 207.64 207.64 207.64
Nbr of stocks (in thousands) 6,73,747 6,04,703 5,75,113 5,64,650 5,60,951 5,60,707 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
22.49x2.2x14.78x2.86% 32TCr
12.14x0.52x5.02x4.21% 655.43Cr
21.75x2.81x11.17x5.02% 370.85Cr
18.55x1.84x11.15x2.94% 258.41Cr
13.92x1.5x8.56x5.97% 246.13Cr
13.15x - - - 198.9Cr
8.39x0.38x4.75x3.15% 143.71Cr
18.25x2.67x8.48x1.93% 132.88Cr
Average 16.08x 1.70x 9.13x 3.73% 4.3TCr
Weighted average by Cap. 22.06x 2.17x 14.41x 2.93%

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.