LOW · Lowe's Companies, Inc.

$222.422026-07-21

Sector: Consumer Cyclical; Industry: Home Improvement; Sub-Industry: Home Improvement Retail

Intrinsic Value Range Comparison · Mulya.ai

Leases factored

Bull

$277

+24.6% vs market

Base · active

$263

+18.0% vs market

Bear

$228

+2.6% vs market

Mulya.ai vs Analyst IV Comparison?

Market $222

Bear $228

Base $263

Median $276

Bull $277

Market Price $222

Mulya.ai Base $263

Analysts Median $276

Mulya.ai IV range ($228 · $277)

Analysts Range ($232 · $325)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2024.Q1	$86.4B	—	13.7%	24.3%	$9.0B	−$4.2B	$4.8B	7.8%	—	39.3%	$22.8B	$13.80	—
2024.Q4	$86.4B	0.0%	13.7%	24.0%	$9.0B	−$5.1B	$3.9B	8.4%	—	38.7%	$23.8B	$13.80	—
2025.Q1	$83.7B	-3.1%	12.4%	24.0%	$7.9B	−$5.5B	$2.4B	8.2%	—	34.1%	$22.5B	$12.42	—
2025.Q4	$83.7B	0.0%	12.4%	23.9%	$7.9B	−$14.6B	−$6.7B	8.6%	—	85.8%	−$4.1B	$12.42	—
2026.Q1	$88.4B	5.7%	11.9%	24.1%	$8.0B	−$15.2B	−$7.2B	8.0%	—	57.1%	$32.1B	$11.86	11.9
italics below = DCF projection · 10yr Rev CAGR: 4.8%
2027.Q1	$87.8B	+-0.7%	12.2%	23.6%	$8.2B	$0MM	$8.2B	7.9%	$7.6B	25.5%	$32.1B	$14.21	15.7
2028.Q1	$93.9B	+6.9%	12.2%	23.3%	$8.8B	−$1.2B	$7.6B	8.0%	$6.5B	26.9%	$33.3B	$15.27	14.6
2029.Q1	$100.0B	+6.5%	12.2%	22.8%	$9.4B	−$1.6B	$7.8B	8.1%	$6.2B	27.6%	$34.9B	$16.35	13.6
2030.Q1	$106.2B	+6.2%	12.2%	22.4%	$10.1B	−$5.9B	$4.2B	8.1%	$3.1B	26.6%	$40.7B	$17.45	12.7
2031.Q1	$112.4B	+5.8%	12.2%	22.0%	$10.7B	−$4.7B	$6.0B	8.2%	$4.1B	24.8%	$45.4B	$18.57	12.0

Term. Yr+	$147.8B	4.1%	13.6%	20.0%	$16.0B	−$2.8B	$13.2B	8.6%	$133.4B	23.6%	—	—	—

Active scenario IV: $263 (+18.0% vs market)