LOWES COMPANIES INC

LOW· FY2026 10-K· Analyzed 1 mo ago
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
3.9%
FY2016–2026
Net Income
10.1%
FY2016–2026
Free Cash Flow
7.9%
FY2016–2026
EPS (Diluted)
15.8%
FY2016–2026
Latest Metrics — FY2026 · SEC XBRL
Return on Equity
406.1%
NI ÷ Equity
Return on Assets
12.3%
NI ÷ Assets
Net Profit Margin
7.7%
NI ÷ Revenue
Debt / Equity
-4.02x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$161.4B
Per Share (approx.)
$287.69
25% Margin of Safety
$215.77
Conservative entry
50% Margin of Safety
$143.85
Buffett's ideal entry
Growth Rate Used
7.9%
Latest FCF
$7.7B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2017$65.0B$3.1B$4.5B$3.5B48.0%4.8%$558.0M
2018$68.6B$3.4B$3.9B$3.9B58.7%5.0%$588.0M
2019$71.3B$2.3B$5.0B$2.7B63.5%3.2%$511.0M
2020$72.1B$4.3B$2.8B$4.2B217.1%5.9%$716.0M
2021$89.6B$5.8B$9.3B$5.6B406.1%6.5%$4.7B
2022$96.3B$8.4B$8.3B$8.5B8.8%$24.3B$1.1B
2023$97.1B$6.4B$6.8B$6.6B6.6%$33.3B$1.3B
2024$86.4B$7.7B$6.2B$7.7B8.9%$35.8B$921.0M
2025$83.7B$7.0B$7.7B$7.0B8.3%$35.3B$1.8B
2026$86.3B$6.7B$7.7B$6.6B7.7%$39.8B$982.0M
Warren & Charlie
Buffett / Munger — quality, moat & valuation

LOWES COMPANIES INC (LOW) — Investment Memo

🐂 The Bull Case (Warren's voice)

We aren't buying a growth story; we are buying a massive, physical toll bridge to the American home.

  • The Duopoly Fortress: In the home improvement space, you have two giants. While they sell commodities, the cost of entry to compete is staggering. No one is building 1,700+ massive warehouses in a high-interest-rate environment.
  • The "Must-Have" Nature: People don't stop fixing leaks or replacing broken water heaters because the economy is soft. This is essential infrastructure for the homeowner.
  • Supplier Leverage: Because of their sheer volume, Lowe's doesn't just buy products; they dictate terms. That scale creates a cost advantage that allows them to survive price wars that would bankrupt a regional player.
  • The Professional Pivot: If they can successfully migrate from the "weekend warrior" (discretionary) to the "Pro contractor" (recurring), the revenue floor rises significantly.
  • Attractive Range: This becomes a Berkshire-style play when the price reflects a stagnant business, not a growing one. We want it at a price where we are paid to wait for the Pro-segment pivot to work.

🐻 The Bear Case (Charlie inverts)

The numbers are lying to us. Let's look at the rot.

  • The Revenue Death Spiral: Revenue dropping from $96.3B to $86.3B over four years isn't a "dip"—it's a structural decline. If the top line is shrinking, the business is dying in slow motion.
  • The ROE Mirage: An ROE of 406.1% is a parlor trick. It's not a result of operational excellence; it's a result of aggressive debt-loading and share buybacks that shrink the equity base. It is financial engineering, not business brilliance.
  • The Amazon/Direct-to-Consumer Leak: The "long tail" of home improvement (tools, decor, small fixtures) is being eaten by e-commerce. Lowe's is left with the "heavy stuff," which is the lowest margin and highest cost to move.
  • Most Likely Failure: The Equity Trap. The most likely scenario is a permanent stagnation of revenue coupled with a rising interest rate environment that makes their debt-financed capital structure a liability rather than a lever. Timeframe: 3–5 years.

💰 Valuation & Margin of Safety

The DCF assumes growth that the current revenue trend contradicts.

  • Intrinsic value estimate: $287.69 per share.
  • 25% margin of safety entry: $215.77 (Conservative: protects against mild decline).
  • 50% margin of safety entry: $143.85 (Buffett's ideal: accounts for the revenue decay).
  • Current Status: Fairly valued to slightly expensive. The market is pricing in a stability that the revenue trend ($96.3B$86.3B) simply does not support.

Verdict: WATCH

The business is currently a financial engineering project masquerading as a compounder. We cannot buy a shrinking revenue stream at a "fair" price; we need a deep discount. Wait for a price closer to $215 before committing capital.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.