LOW · NYSE · Retail-Lumber & Other Building Materials Dealers
$199.05 · $111.5B market value · fiscal year to 30 Jan 2026
7 of 10
Buffett tests pass
Margin of safety -2.1%
Bear
$84.02
Base
$195.05
Bull
$351.51
Price $199.05
Lowe's is the world's second largest home improvement retailer, selling through 15 years of filings' worth of store, online and branch channels to homeowners and professional tradespeople [0000060667-26-000029:business:0]. Revenue last year was $86.3B and net income was $6.7B, and our tests found no loss year in the period. The earnings and cash picture is good: normalised owner earnings were $7.3B and return on invested capital was 27% in the latest year. The balance sheet is the weak point, because shareholders' equity is negative and total debt is $39.8B. At $199.05, the share price sits above our base-case value of $195.05, which is why the research status is a strong business at a demanding price.
Predictability: Medium
Lowe’s sells home improvement products, from paint and lumber to appliances and tools, to homeowners and to professional tradespeople (the Pro customer). It earns most of its money by selling goods through about 1,759 stores, its website and a network of more than 540 branches, which the filing says now include the Foundation Building Materials and Artisan Design Group acquisitions. It also earns from installation services delivered by independent installers and from extended protection plans, and it reports credit revenue as a source of gross margin. Revenue last year was $86.3B and net income was $6.7B.
Inside the circle? The core model is easy to describe: a large, long-established retailer with 15 years of filings, no loss years and a narrow operating margin range. Its profits still depend on housing activity, tariffs, and competition from online retailers, which the company itself lists as uncertain. The 2025 acquisitions also make recent years less comparable, and the balance sheet data we have (negative equity) limits how far the return measures can be trusted over a decade.
Durability
Narrow
Pricing power
Some
Moat type
Brand, Cost advantage
A moat is a lasting advantage that keeps rivals from taking a company's profits. Lowe’s appears to rely on two things: its name and private brands, and its buying and distribution scale. The filing says the name is valuable, but it does not show how much extra customers pay for it. Return on invested capital (the profit a business earns on the money it uses) was 27% in the latest year and 32% on average, but the company's measure divides by debt plus a shareholders’ deficit, so the small equity base flatters the figure. Gross margin has been steady at about 33%, and the latest gain came from credit revenue and lower shrink, not from higher shelf prices, so the filing gives no direct proof that prices can rise without losing volume. On a Buffett-style test, this looks like a narrow moat that holds in ordinary years, and the evidence on pricing power is incomplete.
Threats to the moat
Capital allocation
Questionable
Candour
Neutral
Lowe's has paid out cash to owners for years, but fiscal 2025 shows a change in pattern. Buybacks, which are purchases of the company's own shares, were paused in fiscal 2025 after heavy repurchases the year before. The Foundation Building Materials and Artisan Design Group acquisitions were funded partly with new debt, and total debt now stands at $39.8B. Shareholders' equity is negative, so return on equity cannot be measured for the latest year, and return on invested capital fell to 27% from an average of 32%. The filing is plain about risks and past impairments, but its tone on strategy is more confident than the figures alone support.
7 pass · 2 mixed · 1 fail · 0 can't tell
At $199.05, the price is above the base-case value of $195.05 (the bear case is $84.02), so there is no margin of safety (-2.1%). The standard lens asks for 25%.
Why this testReturn on equity averaged 129%, reaching 15% in 5 of the years measured; the weakest year was 44%. The ratio is unreliable: shareholders' equity is negative in the latest year, so ROE cannot be measured for it. Debt is high enough that some of that return is borrowed.
Discounted owner earnings
Bear
$84.02
Base
$195.05
Bull
$351.51
Price $199.05
| Scenario | Starting owner earnings | Growth (yrs 1–5) | Terminal | Discount | Value / share |
|---|---|---|---|---|---|
| bear | $7.3B | 0.3% | 1.5% | 9.7% | $84.02 |
| base | $7.3B | 4.3% | 2.5% | 8.2% | $195.05 |
| bull | $7.3B | 7.3% | 3.0% | 7.2% | $351.51 |
Sensitivity
| Discount ↓ / Growth → | 0.3% | 2.3% | 4.3% | 6.3% | 8.3% |
|---|---|---|---|---|---|
| 6.2% | $253 | $295 | $342 | $395 |
The return figures look strong, but the denominator behind them is the weak point. Return on equity (profit as a share of shareholders' money) averaged 129%, yet shareholders' equity is negative, so the latest year cannot be measured at all. The company's own return on invested capital divides by debt plus a shareholders' deficit, which makes the base small and the result easy to inflate. Gross margin has held near 33%, and the latest gain came from credit revenue and lower shrink rather than higher prices, so pricing power is not shown. At $199.05, the stock sits above the base-case value of $195.05, and the owner earnings yield of 6.6% is only modestly above the 5.2% Treasury yield.
Negative equity makes the return measures hard to trust
MateriallikelyWith book value at -$9.9B, return on equity cannot be read for the latest year, and return on invested capital is measured against a very small base. Total debt of $39.8B would take 5.4 yrs of normalised owner earnings to repay, which leaves little room if profits fall.
No margin of safety at the current price
MateriallikelyThe base-case value is $195.05 against a price of $199.05, a margin of safety of -2.1%. The bear case of $84.02 shows how far value could fall if growth slows to the bear assumptions.
Pricing power and competition from online retailers
Could break the thesisSeveral of Buffett's tests favour this business. Consistent earning power passes, since the operating margin has varied little around its average, and Buffett asked for demonstrated earning power rather than forecasts. Owner earnings pass, and capital spending has averaged 0.9× depreciation, so the business does not need to eat capital to grow. The little debt test is mixed: debt payback of 5.4 yrs and interest cover of 6.8× are workable but do not meet the clean standard Buffett set. Return on equity cannot be read as a quality signal here, because shareholders' equity is negative and the 129% average is inflated by a small equity base. The durable moat test is only partly met. The filing values the Lowe's name and private brands, but it does not show that prices can rise without losing volume, and gross margin gains came from credit revenue and lower shrink. The margin of safety test fails, since the base case is $195.05 against a price of $199.05. Buffett treated value as discounted future cash, so the answer rests on growth and discount assumptions that are estimates. The bull case of $351.51 shows how wide that range is. Interest rates act as gravity on valuations, and with the 10-year Treasury at 5.2% against an owner earnings yield of 6.6%, there is little spread left to reward the buyer.
Share repurchases restarting, and the prices paid for them
The filing says that in fiscal 2025 the Company paused its share repurchase program [0000060667-26-000029:mdna:15]. Buffett's test is whether buybacks happen below intrinsic value, so the price paid matters as much as the decision to buy.
Shareholders' equity returning to a positive figure
Until equity is positive, return on equity cannot be measured for the latest year, and the return on invested capital relies on a small denominator.
Total debt, debt payback and interest cover
Debt rose to fund the FBM and ADG acquisitions, and the little debt test is currently mixed. Watch whether payback and cover move toward the clean end of our range.
Source of gross margin gains: prices, credit revenue or shrink
Pricing power is the most important test in Buffett's framework. The latest gain came from credit revenue and lower shrink, so future filings should show whether shelf prices are rising.
Impairments or write-downs on acquired businesses
The filing says the Company has recognised material impairments in the past and may do so again, which would reduce earnings and test the acquisition returns.
Questions the filings couldn't answer
How this was made
Lowes Companies Inc · financial data to 30 Jan 2026 from SEC XBRL filings, narrative from the 10-K filed 23 Mar 2026. Method [email protected], prompts [email protected]. Judgement by anthropic/claude-haiku-5.5. 36 filing quotes verified. Data completeness 100%. Analysed 20 Oct 2026.
General research. It isn't personal advice. Numbers are computed in code from filings; the model writes no figures. It can still be wrong.
Replicly is a research and education tool. It is not financial advice and does not recommend that you buy or sell any investment. Analyses apply Buffett-inspired principles to public data and can be wrong. Warren Buffett and Berkshire Hathaway are not affiliated with and do not endorse Replicly. Capital is at risk.
“Lowe’s is an omnichannel retailer whose focus is on helping customers solve problems and fulfill dreams for their homes by providing an excellent customer experience”
Business · filing
“The home improvement market in which we operate is highly fragmented.”
Business · filing
“Key indicators we monitor include home price appreciation, age of the housing stock, real disposable personal income, housing turnover”
Business · filing
“We compete with national and regional home improvement warehouse chains and lumber yards in most of the markets we serve.”
Business · filing
“Whenever possible, we purchase directly from manufacturers to provide savings for customers and improve our gross margin.”
Business · filing
“Our installed sales model, which separates selling and project administration tasks, allows our sales associates to focus on project selling”
Business · filing
“The home improvement business in general is subject to seasonal influences, particularly related to the spring selling season.”
Business · filing
“Given the persistent volatility in the housing macro environment, heading into 2026 we continue our focus on our PPI initiatives”
Management's discussion · filing
“Strength in these categories reflects continued growth with our Pro customer and online, as well as our broad assortment of appliances available next-day”
Management's discussion · filing
“The gross margin increase for the year was primarily driven by favorability from credit revenue and improvements in inventory shrink”
Management's discussion · filing
“Average debt and shareholders’ deficit is defined as average current year and prior year ending debt, including current maturities”
Management's discussion · filing
“The proceeds from the unsecured notes and the 2025 Term Loan were designated to finance, in part, our acquisition of FBM.”
Management's discussion · filing
“In fiscal 2025, the Company paused its share repurchase program.”
Management's discussion · filing
“Our debt ratings have enabled, and should continue to enable, us the option to refinance our debt as it becomes due.”
Management's discussion · filing
“Customers’ needs and expectations about how they wish to research, purchase, and receive products and services have also evolved.”
Risk factors · filing
“We face growing competition from online and omnichannel retailers who have a similar product or service offering.”
Risk factors · filing
“Tax and trade policies, tariffs, and other regulations affecting trade between the United States and other countries”
Risk factors · filing
“We consider this mark and logo and the accompanying goodwill and name recognition to be valuable to our business.”
Business · filing
“Whenever possible, we purchase directly from manufacturers to provide savings for customers and improve our gross margin.”
Business · filing
“We also have relationships with certain suppliers to enable us to sell private branded products which differentiate us from other retailers.”
Risk factors · filing
“We face growing competition from online and omnichannel retailers who have a similar product or service offering.”
Risk factors · filing
“Moreover, changes in the promotional pricing and other practices of our competitors, including the effects of competitor liquidation activities, may impact our results.”
Risk factors · filing
“The gross margin increase for the year was primarily driven by favorability from credit revenue and improvements in inventory shrink”
Management's discussion · filing
“Average debt and shareholders’ deficit is defined as average current year and prior year ending debt, including current maturities”
Management's discussion · filing
“In fiscal 2025, the Company paused its share repurchase program.”
Management's discussion · filing
“In fiscal 2025, the Company paused its share repurchase program.”
Management's discussion · filing
“The proceeds from the unsecured notes and the 2025 Term Loan were designated to finance, in part, our acquisition of FBM.”
Management's discussion · filing
“Continuing to deliver on our commitment to return excess cash to shareholders, the Company paid $2.6 billion in dividends during the year.”
Management's discussion · filing
“We are pleased with our current track record of disciplined execution and are confident we are making the right investments”
Management's discussion · filing
“we have recognized material impairments in the past and may do so in the future, including in connection with assets we have acquired”
Risk factors · filing
Total debt of $39.8B would take 5.4 yrs of normalised owner earnings to repay; operating income covers interest 6.8×. Both tests set this result: payback of 4 to 7 years and interest cover of 4x to 8x.
Why this testNo loss years across 15 years of filings, with operating margin varying by 2.3% around its average.
Why this testAfter-tax return on invested capital averaged 32% over 10 years and was 27% in the latest year.
Why this testNormalised owner earnings are $7.3B, and free cash flow has averaged 121% of reported profit.
Why this testCapital spending has averaged 0.9× depreciation; estimated maintenance capex was $1.5B last year.
Why this testEach dollar retained over the period has been matched by 1.4× of market value created ($33.9B retained in total).
Why this testThe diluted share count has changed by -4.9% a year. Shrinking means buybacks are returning value; growing means owners are being diluted.
Why this testThe owner-earnings yield is 6.6% against a 10-year Treasury yield of 5.2%.
Why this testRevenue growth (CAGR)
3.2%
Operating margin (avg)
10%
Return on equity (avg)
129%
ROIC (avg)
32%
Cash conversion
121%
Debt payback
5.4 yrs
Share count change (CAGR)
-4.9%
Owner earnings yield
6.6%
| $454 |
| 7.1% | $184 | $217 | $253 | $293 | $338 |
|---|
| 8.2% | $140 | $166 | $195 | $227 | $263 |
|---|
| 9.2% | $110 | $131 | $155 | $181 | $211 |
|---|
| 10.2% | $87 | $105 | $125 | $148 | $172 |
|---|
Green: at least 25% above the price. Amber: above it. Red: below it. n/a means the discount rate is at or below growth, where the model has no finite answer. The corners combine the most extreme assumptions, so treat them as bounds.
Discount rate: 10-year Treasury (5.2%) plus a 3% hurdle. End-of-day prices from free public sources, may be delayed or missing.
The filing says it faces growing competition from online and omnichannel retailers. Comparable customer transactions fell in fiscal 2025, so the company is holding sales through higher average tickets rather than more customers.
Acquisition returns and impairments
MaterialpossibleThe FBM and ADG acquisitions were partly funded with new debt, and the company says it has recognised material impairments in the past. Acquired earnings will also make future years harder to compare with the 15 years of history used here.
Housing cycle and tariff exposure
MateriallikelyNet income fell to $6.7B in the latest year, and the filing ties demand to housing activity and to tariffs on goods sourced from China and Mexico. Its own risk factors say the effects are uncertain.
Change in capital return pattern
MinorpossibleThe share repurchase programme was paused in fiscal 2025, after heavy buybacks the year before. A Buffett-style reader would ask whether the cash is now going to debt or dividends, and whether the pause reflects a view on value.
What would change the view
“In fiscal 2025, the Company paused its share repurchase program.”
Management's discussion · filing
“The gross margin increase for the year was primarily driven by favorability from credit revenue and improvements in inventory shrink”
Management's discussion · filing
“divided by the average of current year and prior year ending debt and shareholders’ deficit.”
Management's discussion · filing
“We face growing competition from online and omnichannel retailers who have a similar product or service offering.”
Risk factors · filing
“we have recognized material impairments in the past and may do so in the future”
Risk factors · filing
“The proceeds from the unsecured notes and the 2025 Term Loan were designated to finance, in part, our acquisition of FBM.”
Management's discussion · filing