LOW Lowe's
too hard · 81
Owner-earnings value$177.81
Price$181.54
Margin of safety
-2.1%
Quality gate · 81/100
⚠ negative book equity
Median ROIC38.7%
Gross margin33.1%
Net debt / EBITDA3.4x
FCF conversion102%
Share count / yr-2.3%
Profitable years4/4
Moat & management
Owner-earnings inputs
| Owner earnings (TTM) | 6.84B |
| Owner-earnings yield | 6.7% |
| Free-cash-flow yield | 6.9% |
| Growth used (normalized) | 0.0% |
| Market-implied growth (reverse DCF) | 0.5% |
| Terminal growth | 3.0% |
| Discount rate (hurdle) | 9.2% |
Projected owner earnings
| Yr | Owner earnings | Growth | PV |
|---|---|---|---|
| 1 | 6.84B | 0.0% | 6.27B |
| 2 | 6.87B | 0.3% | 5.76B |
| 3 | 6.91B | 0.7% | 5.30B |
| 4 | 6.98B | 1.0% | 4.90B |
| 5 | 7.07B | 1.3% | 4.55B |
| 6 | 7.19B | 1.7% | 4.24B |
| 7 | 7.34B | 2.0% | 3.96B |
| 8 | 7.51B | 2.3% | 3.71B |
| 9 | 7.71B | 2.7% | 3.48B |
| 10 | 7.94B | 3.0% | 3.28B |
⚠ maintenance capex ≈ min(capex, D&A), capped at FCF · Price pays for ~0%/yr owner-earnings growth over 10y (reverse DCF); model credits 0%.