AEO
American Eagle Outfitters Inc
Price:  
17.20 
USD
Volume:  
6,150,349.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AEO Intrinsic Value

121.70 %
Upside

As of 2024-12-15, the Intrinsic Value of American Eagle Outfitters Inc (AEO) is 38.14 USD. This AEO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.20 USD, the upside of American Eagle Outfitters Inc is 121.70%.

The range of the Intrinsic Value is 27.06 - 68.38 USD

17.20 USD
Stock Price
38.14 USD
Intrinsic Value
Intrinsic Value Details

AEO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.06 - 68.38 38.14 121.7%
DCF (Growth 10y) 32.38 - 77.43 44.55 159.0%
DCF (EBITDA 5y) 19.69 - 31.53 25.66 49.2%
DCF (EBITDA 10y) 25.03 - 38.71 31.60 83.7%
Fair Value 7.71 - 7.71 7.71 -55.19%
P/E 12.61 - 17.22 15.58 -9.4%
EV/EBITDA 15.82 - 27.92 19.53 13.6%
EPV 26.84 - 35.61 31.23 81.5%
DDM - Stable 7.58 - 20.94 14.26 -17.1%
DDM - Multi 12.50 - 26.63 16.99 -1.2%

AEO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,304.12
Beta 1.27
Outstanding shares (mil) 192.10
Enterprise Value (mil) 3,116.53
Market risk premium 4.60%
Cost of Equity 11.74%
Cost of Debt 4.48%
WACC 7.49%