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 1 158,324 122,095 123,373 149,068 149,808 122,498 - -
Change - -22.88% 1.05% 20.83% 0.5% -18.23% - -
Enterprise Value (EV) 1 181,647 154,323 158,066 182,422 188,377 159,067 157,194 156,213
Change - -15.04% 2.43% 15.41% 3.26% -15.56% -1.18% -0.62%
P/E 19.5x 19.9x 16.3x 21.6x 22.5x 18.1x 16.5x 15x
PBR -32.7x -8.51x -8.18x -10.4x -15.1x -20.4x -30.5x -39x
PEG - -1.3x 0.5x -2.94x -7.24x 10x 1.71x 1.5x
Capitalization / Revenue 1.64x 1.26x 1.43x 1.78x 1.74x 1.32x 1.28x 1.23x
EV / Revenue 1.89x 1.59x 1.83x 2.18x 2.18x 1.71x 1.64x 1.57x
EV / EBITDA 13x 10.5x 11.9x 14.9x 15.2x 12.3x 11.6x 10.9x
EV / EBIT 15x 12.2x 13.7x 17.7x 18x 14.7x 13.8x 12.9x
EV / FCF 22x 22.8x 25.6x 23.7x 24.6x 21.7x 20x 19.6x
FCF Yield 4.55% 4.38% 3.91% 4.22% 4.06% 4.61% 5.01% 5.1%
Dividend per Share 2 3 3.95 4.35 4.55 4.75 4.888 5.208 5.579
Rate of return 1.28% 1.96% 2.03% 1.72% 1.78% 2.24% 2.38% 2.55%
EPS 2 12.04 10.17 13.2 12.23 11.85 12.06 13.23 14.55
Distribution rate 24.9% 38.8% 33% 37.2% 40.1% 40.5% 39.4% 38.3%
Net sales 1 96,250 97,059 86,377 83,674 86,286 92,952 95,788 99,516
EBITDA 1 13,975 14,681 13,274 12,261 12,387 12,976 13,534 14,300
EBIT 1 12,093 12,700 11,557 10,289 10,446 10,827 11,402 12,113
Net income 1 8,442 6,437 7,726 6,957 6,654 6,811 7,396 7,915
Net Debt 1 23,323 32,228 34,693 33,354 38,569 36,569 34,696 33,715
Reference price 2 234.99 201.91 214.52 264.00 267.06 218.47 218.47 218.47
Nbr of stocks (in thousands) 673,747 604,703 575,113 564,650 560,951 560,707 - -
Announcement Date 2/23/22 3/1/23 2/27/24 2/26/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.44x2.29x15.37x2.74% 338B
18.11x1.71x12.26x2.24% 122B
13.37x0.55x5.35x3.82% 7.29B
21.37x2.67x10.36x5.51% 3.48B
19.64x1.95x11.75x2.75% 2.84B
14.44x1.55x8.77x5.64% 2.61B
13.52x - - - 2.05B
8.89x0.39x4.96x3.01% 1.53B
Average 16.60x 1.59x 9.83x 3.67% 60.02B
Weighted average by Cap. 21.75x 2.10x 14.29x 2.67%

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.