선택적 제품 분석
허용하는 경우 개인정보 보호를 고려한 제한적 분석을 사용해 어떤 리서치 여정이 효과적인지 파악합니다. 광고 추적기나 세션 녹화는 사용하지 않습니다. 환경설정에서 이 선택을 변경할 수 있습니다. 자세한 내용은 개인정보 처리방침.
Duopoly structure provides a high floor, but upside is fully priced in.
Current pricing aggressively discounts a V-shaped housing recovery.
Lowe's operates within a highly consolidated home improvement retail duopoly. While near-term performance is pressured by high interest rates and lower housing turnover, the company boasts robust cash flow generation, a mature dividend policy, and structural long-term tailwinds from an aging U.S. housing stock. Continued focus on capturing Pro market share and optimizing operational margins presents moderate upside.
Lowe's operates within a highly consolidated home improvement retail duopoly. While near-term performance is pressured by high interest rates and lower housing turnover, the company boasts robust cash flow generation, a mature dividend policy, and structural long-term tailwinds from an aging U.S. housing stock. Continued focus on capturing Pro market share and optimizing operational margins presents moderate upside.
Duopoly structure with Home Depot effectively locking out new entrants.
Massive national footprint providing distinct economies of scale.
Current pricing aggressively discounts a V-shaped housing recovery.
Reduce. Robust underlying cash generation is overshadowed by severe accounting quality red flags and a premium valuation that ignores ongoing macroeconomic constraints.
Lowe's Companies, Inc., together with its subsidiaries, operates as a home improvement retailer in the United States and Canada. It provides a line of products for construction, maintenance, repair, remodeling, and decorating. The company also offers home improvement products, such as appliances, seasonal and outdoor living, lumber, lawn and garden, kitchens and bath, hardware, building materials, millwork, paint, rough plumbing, tools, electrical, flooring, and décor. In addition, it provides installation services through independent contractors in various product categories; and extended protection plans and repair services. Further, the company provides design, distribution, and installation services for interior surface finishes to home builders and property managers. It sells its national brand-name merchandise and private brand products to professional customers, individual homeowners, and renters. The company serves its products through Lowes.com website, mobile applications, retail home improvement stores and outlet stores, and its branches. Lowe's Companies, Inc. was founded in 1921 and is based in Mooresville, North Carolina.
Prolonged high interest rates and persistent inflationary pressures suppress consumer discretionary spending for an extended period. Lowe's struggles to gain meaningful traction in the Pro segment, leading to sustained flat or negative revenue growth and compressed margins.
Prolonged high interest rates and persistent inflationary pressures suppress consumer discretionary spending for an extended period. Lowe's struggles to gain meaningful traction in the Pro segment, leading to sustained flat or negative revenue growth and compressed margins.
Mortgage rates remain structurally elevated above 7%, completely freezing existing home sales and eliminating big-ticket remodeling demand.
Aggressive promotional pricing from Home Depot crushes Lowe's nascent Pro market penetration, collapsing operating margins below historical 10% averages.
투자 논리를 약화시킬 수 있는 다섯 가지 변화입니다.
Persistent revenue declines indicate that frozen existing home sales and discretionary consumer cutbacks are halting customer project activity, eliminating top-line expansion and exposing the business to fixed cost deleveraging across the retail store network.
현재:Revenue growth was 3.1% for the period ended 2026-01-31.
다음이면 경고< 0.0% over any trailing twelve-month period
Duopoly structure with Home Depot effectively locking out new entrants.
Massive national footprint providing distinct economies of scale.
Significant supplier bargaining power and localized distribution networks.
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Apply a terminal P/E to the dated forward path, then discount that future share value back to the analysis date.
Unavailable
FCFF DCF remains positive at the base case: base FCFF $7.9B after capex $2.2B, with terminal value at 62.2% of enterprise value. No FCF cliff is projected unless capex/revenue or gross margin materially resets.
A faster-than-expected normalization of interest rates revitalizes existing home sales and large-ticket DIY projects. Lowe's localized Pro fulfillment strategies and digital supply chain investments yield accelerated market share gains against Home Depot, driving durable operating margin expansion above 12%.
If Pro sales outpace DIY, expect margin resilience and a potential re-rating. If large-ticket DIY collapses further, expect downward EPS revisions and multiple compression.
If Pro sales outpace DIY, expect margin resilience and a potential re-rating. If large-ticket DIY collapses further, expect downward EPS revisions and multiple compression.
If Pro sales outpace DIY, expect margin resilience and a potential re-rating. If large-ticket DIY collapses further, expect downward EPS revisions and multiple compression.
If Pro sales outpace DIY, expect margin resilience and a potential re-rating. If large-ticket DIY collapses further, expect downward EPS revisions and multiple compression.
Warning level: < 0.0% over any trailing twelve-month period. Persistent revenue declines indicate that frozen existing home sales and discretionary consumer cutbacks are halting customer project activity, eliminating top-line expansion and exposing the business to fixed cost deleveraging across the retail store network.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| 매출 | 86,286,000,000 |
|---|---|
| 매출원가 | 57,401,000,000 |
| 매출총이익 | 28,885,000,000 |
| 영업비용 | 18,732,000,000 |
| 영업이익 | 10,153,000,000 |
| 영업외 항목 및 세금 | -3,499,000,000 |
| 순이익 | 6,654,000,000 |
| 총자산 | 54,144,000,000 |
|---|---|
| 현금 | 982,000,000 |
| 유동자산 | 20,955,000,000 |
| 총부채 | 64,061,000,000 |
| 유동부채 | 19,463,000,000 |
| 자본잠식 | 9,917,000,000 |
2026-05-10 분석에 사용된 시점 재무 데이터입니다.
| 기간 | 매출 | EBITDA | 순이익 | 영업 현금흐름 | 잉여 현금흐름 | 자본적 지출 | 감가상각비 | 주식 기반 보상 | 자사주 매입 | 지급 배당금 | 순부채 발행 | 투자 현금흐름 | 재무 현금흐름 | 기초 현금 | 기말 현금 | 현금 및 투자자산 | 총부채 | 영업이익률 | ROIC | WACC | ROIC−WACC 스프레드 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022-01-31 | 962.5억 | 139.9억 | 84.4억 | 101.1억 | 82.6억 | 18.5억 | 18.8억 | 2.3억 | 130.1억 | 19.8억 | 28.5억 | — | — | — | — | 11.3억 | 293.8억 | 12.6% | — | 6.7% | — |
| 2023-01-31 | 970.6억 | 121.8억 | 64.4억 | 85.9억 | 67.6억 | 18.3억 | 19.8억 | 2.2억 | 141.2억 | 23.7억 | 93억 | — | — | — | — | 13.5억 | 379.9억 | 10.5% | — | 7.7% | — |
| 2024-01-31 | 863.8억 | 135.8억 | 77.3억 | 81.4억 | 61.8억 | 19.6억 | 19.2억 | 2.1억 | 61.4억 | 25.3억 | 18.8억 | — | — | — | — | 9.2억 | 401.5억 | 13.4% | — | 8.1% | — |
| 2025-01-31 | 836.7억 | 126억 | 69.6억 | 96.3억 | 77억 | 19.3억 | 19.7억 | 2.2억 | 40.5억 | 25.7억 | -5.5억 | — | — | — | — | 17.6억 | 396.8억 | 12.5% | — | 8.8% | — |
| 2026-01-31 | 862.9억 | 124.7억 | 66.5억 | 98.6억 | 76.5억 | 22.1억 | 21.9억 | 2.5억 | 2.1억 | 26.4억 | 43.9억 | — | — | — | — | 9.8억 | 446.8억 | 11.8% | — | — | — |
LOW trades at 16.8x forward earnings against a peer median of 27.1x; EV/EBITDA of 13.9x against a peer median of 19.4x; 6 peers.
Mature phase; capital allocation heavily biases shareholder returns via aggressive share repurchases over greenfield expansion.
An aging US housing stock mandates unavoidable maintenance, providing a durable floor for recurring repair revenues.
High mortgage lock-in rates suppress housing turnover, delaying large-scale remodeling projects.
Mature phase; capital allocation heavily biases shareholder returns via aggressive share repurchases over greenfield expansion.
Maintain underweight or strict benchmark weighting.
Liquidate on sustained degradation in operating cash flow conversion, evidence of accounting restatements, or failure to defend the 11.8% operating margin floor.
Current pricing aggressively discounts a V-shaped housing recovery.
Cash flow profile is robust, but reported earnings quality is highly suspect.
Reduce. Lowe's boasts robust cash flow generation and undeniable duopoly advantages, but currently trades at a 10% premium to our $206.63 fair value midpoint. Wait for a wider margin of safety.
Upside case: Duopoly structure provides a high floor, but upside is fully priced in. Downside case: Current pricing aggressively discounts a V-shaped housing recovery.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Severe accounting quality concerns materialize into an earnings restatement or significant future write-downs, validating accrual distortions.
A breakdown in operating profitability demonstrates that promotional discounting and wage inflation are overpowering productivity initiatives, severely eroding core operating leverage and shrinking cash flows available for capital returns.
현재:Operating margin was 11.8% for the period ended 2026-01-31.
다음이면 경고< 10.0% over any trailing twelve-month period
Intense price competition against primary competitors forces severe promotional markdowns and higher supply chain costs, weakening merchandise margin resilience and validating market share losses within high-margin core home improvement categories.
현재:Gross margin was 33.5% for the period ended 2026-01-31.
다음이면 경고< 31.0% over any fiscal year
Sharp declines in return on capital indicate that retail reinvestment, supply chain modernizations, and store productivity programs are failing to yield expected operating efficiencies, destroying shareholder value creation and crimping total capital returns.
현재:ROIC was 23.4% as of the report's 2026-05-10 analysis date.
다음이면 경고< 18.0% over any trailing twelve-month period
Inability to convert accounting earnings into operating liquidity highlights aggressive inventory accumulation or delayed vendor collections, restricting free cash generation needed to service debt obligations and sustain opportunistic share repurchases.
현재:Operating cash flow to net income was 1.482 as of the report's 2026-05-10 analysis date.
다음이면 경고< 1.00x over any trailing twelve-month period
| Monitor |
| Monitor the threat against the report checkpoints. |
| Input cost inflation and supply chain volatility. | medium | Monitor | Monitor the threat against the report checkpoints. |
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Discount the explicit dividend path and its Gordon-growth terminal value at cost of equity.
Solve for the growth rate that makes the model value equal the report-date share price.
Housing turnover remains muted due to elevated rates, offset by baseline repair-and-maintenance demand. Operating margins stabilize at 11.8%. Strong free cash flow bypasses accounting accrual noise, driving a $206.63 intrinsic value anchored predominantly by FCFF.
Warning level: < 10.0% over any trailing twelve-month period. A breakdown in operating profitability demonstrates that promotional discounting and wage inflation are overpowering productivity initiatives, severely eroding core operating leverage and shrinking cash flows available for capital returns.
Warning level: < 31.0% over any fiscal year. Intense price competition against primary competitors forces severe promotional markdowns and higher supply chain costs, weakening merchandise margin resilience and validating market share losses within high-margin core home improvement categories.
Warning level: < 18.0% over any trailing twelve-month period. Sharp declines in return on capital indicate that retail reinvestment, supply chain modernizations, and store productivity programs are failing to yield expected operating efficiencies, destroying shareholder value creation and crimping total capital returns.
Warning level: < 1.00x over any trailing twelve-month period. Inability to convert accounting earnings into operating liquidity highlights aggressive inventory accumulation or delayed vendor collections, restricting free cash generation needed to service debt obligations and sustain opportunistic share repurchases.
| 마진 |
|---|
| LOW | Lowe's Companies Inc. | $128.4B | 16.8x | 1.5x | 13.9x | — | — |
| HD | The Home Depot Inc. | 19.5x | 1.9x | 15.2x | 145.5% | 10.1% | |
| AMZN | Amazon.com Inc. | 27.6x | 3.9x | 19.4x | 24.3% | 13.1% | |
| TSLA | Tesla Inc. | 169.0x | 16.4x | 142.5x | 4.9% | 4.2% | |
| MCD | McDonald's Corporation | 19.4x | 7.1x | 16.8x | — | 44.3% | |
| TJX | The TJX Companies Inc. | 27.1x | 2.8x | 21.0x | 59.1% | 13.3% |
