AAN
Aaron's Company Inc
Price:  
10.09 
USD
Volume:  
2,775,856.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AAN Intrinsic Value

23.50 %
Upside

What is the intrinsic value of AAN?

As of 2025-05-17, the Intrinsic Value of Aaron's Company Inc (AAN) is 12.46 USD. This AAN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.09 USD, the upside of Aaron's Company Inc is 23.50%.

The range of the Intrinsic Value is 6.25 - 31.59 USD

Is AAN undervalued or overvalued?

Based on its market price of 10.09 USD and our intrinsic valuation, Aaron's Company Inc (AAN) is undervalued by 23.50%.

10.09 USD
Stock Price
12.46 USD
Intrinsic Value
Intrinsic Value Details

AAN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.25 - 31.59 12.46 23.5%
DCF (Growth 10y) 8.70 - 39.98 16.38 62.3%
DCF (EBITDA 5y) 15.81 - 28.58 20.59 104.0%
DCF (EBITDA 10y) 14.13 - 35.39 21.78 115.9%
Fair Value -6.74 - -6.74 -6.74 -166.81%
P/E (14.29) - 6.53 (6.31) -162.5%
EV/EBITDA 20.10 - 91.91 53.49 430.1%
EPV 125.63 - 316.03 220.83 2088.6%
DDM - Stable (9.86) - (19.00) (14.43) -243.0%
DDM - Multi 12.89 - 19.82 15.66 55.2%

AAN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 318.34
Beta 0.58
Outstanding shares (mil) 31.55
Enterprise Value (mil) 499.94
Market risk premium 4.60%
Cost of Equity 8.98%
Cost of Debt 28.58%
WACC 11.66%