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 1 158,324 122,095 123,373 149,068 149,808 121,163 - -
Change - -22.88% 1.05% 20.83% 0.5% -19.12% - -
Enterprise Value (EV) 1 181,647 154,323 158,066 182,422 188,377 155,879 155,500 154,844
Change - -15.04% 2.43% 15.41% 3.26% -17.25% -0.24% -0.42%
P/E 19.5x 19.9x 16.3x 21.6x 22.5x 18.1x 16.8x 15.3x
PBR -32.7x -8.51x -8.18x -10.4x -15.1x -20.2x -29.9x -32.7x
PEG - -1.3x 0.5x -2.94x -7.24x 20.7x 2.18x 1.62x
Capitalization / Revenue 1.64x 1.26x 1.43x 1.78x 1.74x 1.31x 1.28x 1.23x
EV / Revenue 1.89x 1.59x 1.83x 2.18x 2.18x 1.69x 1.64x 1.58x
EV / EBITDA 13x 10.5x 11.9x 14.9x 15.2x 12.1x 11.7x 11.1x
EV / EBIT 15x 12.2x 13.7x 17.7x 18x 14.5x 13.9x 13.2x
EV / FCF 22x 22.8x 25.6x 23.7x 24.6x 20.2x 20.2x 20x
FCF Yield 4.55% 4.38% 3.91% 4.22% 4.06% 4.96% 4.94% 4.99%
Dividend per Share 2 3 3.95 4.35 4.55 4.75 4.984 5.221 5.552
Rate of return 1.28% 1.96% 2.03% 1.72% 1.78% 2.31% 2.42% 2.57%
EPS 2 12.04 10.17 13.2 12.23 11.85 11.95 12.87 14.09
Distribution rate 24.9% 38.8% 33% 37.2% 40.1% 41.7% 40.6% 39.4%
Net sales 1 96,250 97,059 86,377 83,674 86,286 92,240 94,642 98,128
EBITDA 1 13,975 14,681 13,274 12,261 12,387 12,930 13,285 13,963
EBIT 1 12,093 12,700 11,557 10,289 10,446 10,715 11,147 11,746
Net income 1 8,442 6,437 7,726 6,957 6,654 6,712 7,202 7,702
Net Debt 1 23,323 32,228 34,693 33,354 38,569 34,715 34,337 33,680
Reference price 2 234.99 201.91 214.52 264.00 267.06 216.09 216.09 216.09
Nbr of stocks (in thousands) 673,747 604,703 575,113 564,650 560,951 560,707 - -
Announcement Date 23/2/22 1/3/23 27/2/24 26/2/25 25/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.1x2.26x15.13x2.79% 335B
18.08x1.69x12.06x2.31% 121B
13.14x0.55x5.29x3.89% 7.21B
21.37x2.67x10.36x5.51% 3.52B
20.26x2.01x12.12x2.67% 2.94B
14.01x1.51x8.56x5.81% 2.57B
13.45x - - - 2.05B
8.68x0.39x4.9x3.08% 1.51B
Average 16.51x 1.58x 9.77x 3.72% 59.45B
Weighted average by Cap. 21.50x 2.08x 14.07x 2.72%

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.