The Discounted Cash Flow (DCF) valuation of A. O. Smith Corp (AOS) is 94.28 USD. With the latest stock price at 72.88 USD, the upside of A. O. Smith Corp based on DCF is 29.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 11.2% | 10.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 72.79 - 137.36 | 94.28 |
| Upside | -0.1% - 88.5% | 29.4% |