
Lowe`s Cos. Inc
Lowe's Companies, Inc. (Lowe's) is a home improvement retailer. As of February 3, 2012, Lowe's operated 1,745 stores, consisted of 1,712 stores across 50 United States, 31 stores in Canada and two stores in Mexico. Its 1,745 stores represent approximately 197 million square feet of retail selling space. The Company serves homeowners, renters and commercial business customers. Individual homeowners and renters complete an array of projects and vary along the spectrum of do-it-yourself (DIY) and do-it-for-me (DIFM). Commercial business customers include those who work in construction, repair/remodel, commercial and residential property management, or business maintenance professions. During the fiscal year ended February 3, 2012 (fiscal 2011), it opened 25 stores, which included the relocation of two existing stores. Seven of the stores were opened in Canada. In August 2013, the Company acquired the majority of assets of Orchard Supply Hardware, including 72 Orchard stores.
Net income compounded at 7.6% annually over 6 years.
Current Price
$231.03
-2.10%GoodMoat Value
$496.25
114.8% undervaluedLowe`s Cos. Inc (LOW) DCF Calculator
What is a DCF Calculator?
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
Output
Intrinsic value per share — compare with price for margin of safety
Enter a ticker on the left to auto-fill real financial data and get started.
LOW DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for Lowe`s Cos. Inc (LOW). Estimate the intrinsic value of LOW stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.
Current EPS: $11.85. Free cash flow: $7.73B. FCF growth rate: 17.26%. WACC: 10.00%. Shares outstanding: 561.0M. GoodMoat fair value: $496.25.
The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateLowe`s Cos. Inc's true worth.