The Discounted Cash Flow (DCF) valuation of A. O. Smith Corp (AOS) is 92.25 USD. With the latest stock price at 65.25 USD, the upside of A. O. Smith Corp based on DCF is 41.4%.
Range | Selected | |
WACC / Discount Rate | 8.9% - 11.3% | 10.1% |
Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
Fair Price | 72.79 - 128.63 | 92.25 |
Upside | 11.5% - 97.1% | 41.4% |