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

61.10 %
Upside

Is AAN undervalued or overvalued?

As of 2025-04-18, the Intrinsic Value of Aaron's Company Inc (AAN) is 16.26 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 61.10%. This means that AAN is undervalued by 61.10%.

The range of the Intrinsic Value is 7.02 - 75.51 USD

10.09 USD
Stock Price
16.26 USD
Intrinsic Value
Intrinsic Value Details

AAN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.02 - 75.51 16.26 61.1%
DCF (Growth 10y) 9.50 - 89.01 20.38 102.0%
DCF (EBITDA 5y) 15.82 - 28.97 21.38 111.9%
DCF (EBITDA 10y) 14.58 - 38.41 23.54 133.3%
Fair Value -6.74 - -6.74 -6.74 -166.81%
P/E (13.00) - 5.82 (4.70) -146.6%
EV/EBITDA 17.98 - 86.73 51.61 411.5%
EPV 130.55 - 401.43 265.99 2536.2%
DDM - Stable (11.64) - (46.62) (29.13) -388.7%
DDM - Multi 15.37 - 49.55 23.67 134.6%

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 7.36%
Cost of Debt 28.58%
WACC 10.65%