As of 2025-01-21, the Intrinsic Value of American Eagle Outfitters Inc (AEO) is
21.28 USD. This AEO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.03 USD, the upside of American Eagle Outfitters Inc is
32.80%.
The range of the Intrinsic Value is 14.29 - 48.16 USD
21.28 USD
Intrinsic Value
AEO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.29 - 48.16 |
21.28 |
32.8% |
| DCF (Growth 10y) |
16.17 - 51.55 |
23.52 |
46.7% |
| DCF (EBITDA 5y) |
14.49 - 18.73 |
16.73 |
4.4% |
| DCF (EBITDA 10y) |
15.70 - 20.93 |
18.32 |
14.3% |
| Fair Value |
7.71 - 7.71 |
7.71 |
-51.92% |
| P/E |
9.05 - 15.86 |
12.60 |
-21.4% |
| EV/EBITDA |
13.44 - 25.54 |
19.00 |
18.5% |
| EPV |
31.19 - 42.13 |
36.66 |
128.7% |
| DDM - Stable |
9.55 - 33.01 |
21.28 |
32.8% |
| DDM - Multi |
8.03 - 21.07 |
11.57 |
-27.8% |
AEO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,079.36 |
| Beta |
1.23 |
| Outstanding shares (mil) |
192.10 |
| Enterprise Value (mil) |
2,891.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.49% |
| Cost of Debt |
4.48% |
| WACC |
6.36% |