Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Lowe's Companies, Inc. (0JVQ.L)

Company Dividend Discount ModelIndustry: Specialty RetailSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$2,040.65 - $2,404.23$2,253.12
Multi-Stage$1,512.66 - $1,659.99$1,584.95
Blended Fair Value$1,919.03
Current Price$238.13
Upside705.88%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS9.66%12.06%4.584.514.233.543.042.892.592.302.001.71
YoY Growth--1.38%6.79%19.46%16.43%5.32%11.20%12.97%14.90%17.14%16.42%
Dividend Yield--2.01%1.94%2.05%1.79%1.55%2.76%2.31%2.73%2.32%2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)6,779.00
(-) Cash Dividends Paid (M)2,613.00
(=) Cash Retained (M)4,166.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,355.80847.38508.43
Cash Retained (M)4,166.004,166.004,166.00
(-) Cash Required (M)-1,355.80-847.38-508.43
(=) Excess Retained (M)2,810.203,318.633,657.58
(/) Shares Outstanding (M)560.75560.75560.75
(=) Excess Retained per Share5.015.926.52
LTM Dividend per Share4.664.664.66
(+) Excess Retained per Share5.015.926.52
(=) Adjusted Dividend9.6710.5811.18
WACC / Discount Rate0.57%0.57%0.57%
Growth Rate5.50%6.50%7.50%
Fair Value$2,040.65$2,253.12$2,404.23
Upside / Downside756.95%846.17%909.63%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,779.007,219.647,688.918,188.698,720.969,287.829,566.45
Payout Ratio38.55%48.84%59.13%69.42%79.71%90.00%92.50%
Projected Dividends (M)2,613.003,525.814,546.255,684.446,951.408,359.048,848.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.57%0.57%0.57%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)3,473.033,505.953,538.87
Year 2 PV (M)4,411.144,495.164,579.98
Year 3 PV (M)5,432.945,588.905,747.82
Year 4 PV (M)6,544.386,796.067,054.93
Year 5 PV (M)7,751.798,126.208,514.94
PV of Terminal Value (M)820,612.63860,248.53901,401.38
Equity Value (M)848,225.91888,760.79930,837.91
Shares Outstanding (M)560.75560.75560.75
Fair Value$1,512.66$1,584.95$1,659.99
Upside / Downside535.23%565.58%597.09%

High-Yield Dividend Screener

« Prev Page 120 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PME.AXPro Medicus Limited0.37%$0.8243.26%
SAGO.MESamaraEnergo0.37%$0.011.77%
002824.SZGuangdong Hoshion Aluminium Co., Ltd.0.36%$0.0715.95%
002849.SZZhejiang Viewshine Intelligent Meter Co.,Ltd0.36%$0.0632.16%
002881.SZMeiG Smart Technology Co., Ltd0.36%$0.1626.78%
002917.SZShenzhen King Explorer Science and Technology Corporation0.36%$0.0511.10%
002945.SZChinaLin Securities Co., Ltd.0.36%$0.0630.24%
0A0D.LAlcon Inc.0.36%$0.2611.61%
300539.SZNingbo Henghe Precision Industry Co.,Ltd.0.36%$0.1578.72%
300852.SZSihui Fuji Electronics Technology Co., Ltd.0.36%$0.1413.40%
300857.SZSharetronic Data Technology Co., Ltd.0.36%$0.6118.06%
300885.SZYangzhou Seashine New Materials Co.,Ltd.0.36%$0.1244.05%
5999.TIhara Science Corporation0.36%$10.803.02%
600105.SSJiangsu Etern Company Limited0.36%$0.0940.05%
601001.SSJinneng Holding Shanxi Coal Industry Co.,ltd.0.36%$0.054.06%
601311.SSCamel Group Co., Ltd.0.36%$0.035.14%
603655.SSChangzhou Langbo Sealing Technologies Co.,Ltd.0.36%$0.1538.23%
603810.SSJiangsu Fengshan Group Co.,Ltd0.36%$0.0633.11%
6515.TWWinWay Technology Co., Ltd.0.36%$10.5323.93%
6600.HKSciClone Pharmaceuticals (Holdings) Limited0.36%$0.3319.17%
6789.TWVisEra Technologies Company Ltd.0.36%$1.0018.90%
6929.HKOrbusNeich Medical Group Holdings Limited0.36%$0.0113.37%
7003.TMitsui E&S Holdings Co., Ltd.0.36%$19.848.23%
9405.TAsahi Broadcasting Group Holdings Corporation0.36%$2.992.17%
EXS.STExsitec Holding AB (publ)0.36%$0.559.97%
ILYDA.ATIlyda S.A.0.36%$0.024.60%
TVK.TOTerraVest Industries Inc.0.36%$0.6015.83%
000058.SZShenzhen SEG Co.,Ltd0.35%$0.0344.48%
000973.SZFSPG Hi-Tech Co. Ltd.0.35%$0.0541.71%
001208.SZHunan Valin Wire & Cable Co.,Ltd.0.35%$0.0839.68%
002654.SZShenzhen Mason Technologies Co.,Ltd0.35%$0.0572.58%
002931.SZZhejiang Fenglong Electric Co., Ltd.0.35%$0.1196.83%
068270.KSCelltrion, Inc.0.35%$699.7920.84%
122870.KQYG Entertainment Inc.0.35%$249.749.19%
281740.KQLake Materials Co., Ltd.0.35%$50.0021.63%
300357.SZZhejiang Wolwo Bio-Pharmaceutical Co., Ltd.0.35%$0.1013.43%
300394.SZSuzhou TFC Optical Communication Co., Ltd.0.35%$0.7130.26%
300792.SZHangzhou Onechance Tech Crop.0.35%$0.1029.68%
3219.TWOAethertek technology co., Ltd.0.35%$0.2719.54%
600576.SSZhejiang Sunriver Culture Co.,Ltd.0.35%$0.0211.90%
600587.SSShinva Medical Instrument Co., Ltd.0.35%$0.055.92%
601177.SSHangzhou Advance Gearbox Group Co., Ltd.0.35%$0.069.51%
603800.SSJiangsu Hongtian Technology Co.,Ltd.0.35%$0.1736.32%
603833.SSOppein Home Group Inc.0.35%$0.184.79%
ESLTElbit Systems Ltd.0.35%$2.0821.39%
GXI.DEGerresheimer AG0.35%$0.1014.49%
VASTB.BRVastned Belgium0.35%$0.116.22%
VH2.DEFriedrich Vorwerk Group SE0.35%$0.308.47%
WWIB.OLWilh. Wilhelmsen Holding ASA0.35%$1.9113.25%
002149.SZWestern Metal Materials Co., Ltd.0.34%$0.1685.47%