Skip to content
StockMarketAgent
Direct answer
LOW trades against a final fair-value range of $172.68-$240.76, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $173, high $241, with mid-point at $207.
Stock analysis

LOW Lowe's Companies Inc. fair value $207–$241

LOW
By StockMarketAgent.AI team· supervised by
분석일: 2026-05-10다음 업데이트: 2026-08-10Methodology v2.4Archetype: Mature dividendNYSE · Consumer Discretionary
View archive
주가
$229.20
▼ -22.57 (-9.85%)
공정 가치
$207
$207–$241
등급
보유
confidence 87/100
상승 여력
-9.8%
upside to fair value
안전 마진
$175.64
buy below · 15%
시가총액
$128.4B
P/E fwd 16.8
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • Composite fair value $207 with high case $241.
  • Implied downside of 9.8% to fair value.
  • Moat 9/10 · confidence 87/100 · Mature dividend.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$207
Margin of safety
-10.9%
Confidence
87/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$229.20Price
FV $206.63
High $240.76

LOW trades against a final fair-value range of $172.68-$240.76, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Duopoly structure with Home Depot
    Duopoly structure with Home Depot effectively locking out new entrants.
  • Massive national footprint providing distinct
    Massive national footprint providing distinct economies of scale.
  • Bull thesis
    Current pricing aggressively discounts a V-shaped housing recovery.

§2 베어 케이스

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 growthRevenue growthYear-over-year change in revenue, expressed as a percentage. The starting point for any forward-earnings model and the lens through which scale, mix, and pricing power become visible. and compressed margins.

이 논제가 무너지는 경로

Housing Market Freeze

· High

Mortgage rates remain structurally elevated above 7%, completely freezing existing home sales and eliminating big-ticket remodeling demand.

FV impact
-25% to Base FV
Trigger
12-24 Months

Pro Market Share Reversal

· Medium

Aggressive promotional pricing from Home Depot crushes Lowe's nascent Pro market penetration, collapsing operating margins below historical 10% averages.

FV impact
-15% to Base FV
Trigger
6-18 Months

Accounting Quality Materialization

· Low

The severely elevated Beneish M-Score (8.81) materializes into an earnings restatement or significant future write-downs, validating accrual distortions.

FV impact
-40% to Base FV
Trigger
12-36 Months
모니터링할 조기 경보 신호
지표현재트리거 임계값
Sustained quarterly declines in big-ticket DIY transactions.MonitorDeterioration versus the report thesis
Operating margins contracting sequentially below the 11.8% baseline.MonitorDeterioration versus the report thesis
Widening same-store sales underperformance gap versus Home Depot.MonitorDeterioration versus the report thesis
Management citing liquidity constraints to reduce or suspend share buybacks.MonitorDeterioration versus the report thesis
Deteriorating operating cash flow to net income conversion.MonitorDeterioration versus the report thesis

§3 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3T−4CAGR
기간2022-01-312023-01-312024-01-312025-01-312026-01-31Trend
매출$96.25B$97.06B$86.38B$83.67B$86.29B-2.7%
매출총이익$32.06B$32.26B$28.84B$27.88B$28.89B-2.6%
영업이익$12.09B$10.16B$11.56B$10.47B$10.15B-4.3%
순이익$8.44B$6.44B$7.73B$6.96B$6.65B-5.8%
EPS (희석)$12.04$10.17$13.20$12.23$11.85-0.4%
EBITDA$13.99B$12.18B$13.58B$12.60B$12.47B-2.8%
R&D
판관비$18.30B$20.33B$15.57B$15.68B$16.79B-2.1%

품질 점수

Piotroski F-스코어
5 / 9
0–9 품질 종합
Altman Z-스코어
3.17
파산 위험 (>3 안전)
Beneish M-스코어
8.81
이익 조작 위험
OCF / 순이익
1.48×
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Fail
섹터 조정 게이트
ROIC
23.4%
투하자본수익률
섹션 3

Numbers analysis

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
FAQ

LOW — frequently asked questions

  1. Based on our latest analysis, LOW screens modestly overvalued. The current price is $229 versus a composite fair-value midpoint of $207 (range $173–$241), which implies roughly 9.8% downside to the midpoint.
Related coverage

Names readers of LOW also follow

Same archetype: mature-dividend
Same sector: Consumer Discretionary