As of 2024-12-12, the Intrinsic Value of A. O. Smith Corp (AOS) is
94.28 USD. This AOS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 72.88 USD, the upside of A. O. Smith Corp is
29.40%.
The range of the Intrinsic Value is 72.79 - 137.36 USD
94.28 USD
Intrinsic Value
AOS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
72.79 - 137.36 |
94.28 |
29.4% |
| DCF (Growth 10y) |
87.26 - 156.44 |
110.50 |
51.6% |
| DCF (EBITDA 5y) |
79.70 - 106.23 |
94.58 |
29.8% |
| DCF (EBITDA 10y) |
93.07 - 127.13 |
110.74 |
51.9% |
| Fair Value |
78.71 - 78.71 |
78.71 |
8.00% |
| P/E |
76.65 - 87.61 |
80.92 |
11.0% |
| EV/EBITDA |
54.54 - 71.94 |
67.84 |
-6.9% |
| EPV |
33.42 - 42.24 |
37.83 |
-48.1% |
| DDM - Stable |
30.56 - 78.55 |
54.56 |
-25.1% |
| DDM - Multi |
57.76 - 111.93 |
75.84 |
4.1% |
AOS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,629.26 |
| Beta |
0.74 |
| Outstanding shares (mil) |
145.85 |
| Enterprise Value (mil) |
10,529.66 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.11% |
| Cost of Debt |
4.25% |
| WACC |
10.03% |