The Discounted Cash Flow (DCF) valuation of A. O. Smith Corp (AOS) is 86.31 USD. With the latest stock price at 84.50 USD, the upside of A. O. Smith Corp based on DCF is 2.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 11.3% | 10.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 68.66 - 118.88 | 86.31 |
| Upside | -18.7% - 40.7% | 2.1% |