AEO
American Eagle Outfitters Inc
Price:  
20.70 
USD
Volume:  
4,082,302.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AEO Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of American Eagle Outfitters Inc (AEO) is 55.56 USD. This AEO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.70 USD, the upside of American Eagle Outfitters Inc is %.

The range of the Intrinsic Value is 31.73 - 289.37 USD

20.70 USD
Stock Price
55.56 USD
Intrinsic Value
Intrinsic Value Details

AEO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.73 - 289.37 55.56 168.4%
DCF (Growth 10y) 37.87 - 324.72 64.60 212.1%
DCF (EBITDA 5y) 22.87 - 28.37 25.79 24.6%
DCF (EBITDA 10y) 28.60 - 37.94 33.18 60.3%
Fair Value 6.67 - 6.67 6.67 -67.79%
P/E 9.49 - 15.59 11.38 -45.0%
EV/EBITDA 14.81 - 21.01 17.51 -15.4%
EPV 29.77 - 48.19 38.98 88.3%
DDM - Stable 8.19 - 58.10 33.14 60.1%
DDM - Multi 15.70 - 87.79 26.75 29.2%

AEO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,066.10
Beta 1.07
Outstanding shares (mil) 196.43
Enterprise Value (mil) 3,955.31
Market risk premium 4.60%
Cost of Equity 8.64%
Cost of Debt 4.62%
WACC 5.99%