As of 2025-05-11, the Intrinsic Value of American Eagle Outfitters Inc (AEO) is 33.62 USD. This AEO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.14 USD, the upside of American Eagle Outfitters Inc is 201.80%.
The range of the Intrinsic Value is 28.34 - 41.78 USD
Based on its market price of 11.14 USD and our intrinsic valuation, American Eagle Outfitters Inc (AEO) is undervalued by 201.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.34 - 41.78 | 33.62 | 201.8% |
| DCF (Growth 10y) | 30.82 - 44.27 | 36.13 | 224.3% |
| DCF (EBITDA 5y) | 17.16 - 20.77 | 17.83 | 60.1% |
| DCF (EBITDA 10y) | 21.93 - 26.33 | 23.07 | 107.1% |
| Fair Value | 47.73 - 47.73 | 47.73 | 328.49% |
| P/E | 11.85 - 15.70 | 13.92 | 25.0% |
| EV/EBITDA | 12.41 - 16.75 | 13.04 | 17.0% |
| EPV | 35.65 - 44.58 | 40.12 | 260.1% |
| DDM - Stable | 13.15 - 26.84 | 19.99 | 79.4% |
| DDM - Multi | 14.56 - 23.38 | 17.96 | 61.3% |
| Market Cap (mil) | 1,921.76 |
| Beta | 0.68 |
| Outstanding shares (mil) | 172.51 |
| Enterprise Value (mil) | 1,771.71 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.79% |
| Cost of Debt | 4.48% |
| WACC | 6.01% |