The Discounted Cash Flow (DCF) valuation of A. O. Smith Corp (AOS) is 96.26 USD. With the latest stock price at 79.40 USD, the upside of A. O. Smith Corp based on DCF is 21.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.1% | 9.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 73.69 - 142.58 | 96.26 |
| Upside | -7.2% - 79.6% | 21.2% |