Lowe's Companies, Inc.
Bear Case (25th pct.)
-11.3% vs price
Base Case (Median)
-2.2% vs price
Bull Case (75th pct.)
7.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-177.16 | -180.2% | High (40%) |
| PE Comparable | $221.76 | 0.4% | Medium (25%) |
| Growth Trajectory DCF | $210.07 | -4.9% | Medium (20%) |
| EV/EBITDA | $191.20 | -13.4% | Medium (20%) |
| EV/FCF | $272.59 | 23.5% | Medium (20%) |
| Earnings Power Value | $242.35 | 9.8% | Medium (50%) |
Based on 6 out of 8 methods, LOW appears fairly valued at the current price of $220.78. The base case fair value of $215.91 implies 2.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.