Research / Stock / LOW
L
LOW
LOWES COMPANIES INC
214.60
-2.38 -1.10%
close 2026-08-25
Assumptions
-4.2%
Market is pricing -4.2%— you agree
Actually grew -3.7%/yrFCF, 2021–2026 — the market is pricing 0.5pts SLOWER than history
10 yrs
3.00%
6.57%
6.6% derived for this company beta 0.85 (1254d vs the S&P 500) · cost of equity 8.5% = 4.7% risk-free + 0.85 × 4.5% premium · 25% debt at 0.8%, taxed at 24%
Fair value
$215.46
+0.4%
At the market's assumptionsCurrent price $214.60Enterprise value 120.7B
Bear $142.26 (-9.2% growth)Bull $327.77 (0.8%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices -4.2%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
37% the 10 forecast years63% terminal value
Same industry · SIC 5211 · trailing P/E for context
HDP/E 24336.5Bthis P/E: 18