Fair value (multi-method)
Four independent methods triangulate what LOW is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$310.39
Method range
$233.21 – $310.39
median $279.18
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $310.39 | +47.28% |
| Exit multiple | $233.21 | +10.66% |
| Analyst target | $279.18 | +32.48% |
| Graham number | — | — |
- Forward DCF$310.39
- Exit multiple$233.21
- Analyst target$279.18
- Graham number—
Stock price
$210.74
FCF / share (TTM)
$5.06
3Y FCF CAGR
3.7%
Fair value @ hist. growth
$89.64
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
15.0%
per year over your projection horizon
Margin of safety -135.1% vs hist-growth DCF
Historical 3Y CAGR
3.7%
Your model implies
15.0%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 4% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.8% | 11.4% | 10.5% | 9.5% | 8.3% | 7.0% |
| 7.8% | 14.0% | 13.2% | 12.4% | 11.4% | 10.4% |
| 8.8% | 16.3% | 15.7% | 15.0% | 14.2% | 13.3% |
| 9.8% | 18.5% | 17.9% | 17.3% | 16.6% | 15.9% |
| 10.8% | 20.6% | 20.1% | 19.5% | 18.9% | 18.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.32
Low vs growth
Net debt
$43.7B
Total debt − cash
Beta
0.86
Vs market benchmark
Frequently asked questions
Lowe's Companies (LOW) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation