AOS
A. O. Smith Corp
Price:  
87.80 
USD
Volume:  
1,154,657.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AOS Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of A. O. Smith Corp (AOS) is 85.97 USD. This AOS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.80 USD, the upside of A. O. Smith Corp is %.

The range of the Intrinsic Value is 67.87 - 120.11 USD

87.80 USD
Stock Price
85.97 USD
Intrinsic Value
Intrinsic Value Details

AOS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 67.87 - 120.11 85.97 -2.1%
DCF (Growth 10y) 81.79 - 138.72 101.72 15.9%
DCF (EBITDA 5y) 74.71 - 119.11 98.15 11.8%
DCF (EBITDA 10y) 87.30 - 137.34 112.16 27.7%
Fair Value 80.51 - 80.51 80.51 -8.30%
P/E 86.66 - 92.81 88.06 0.3%
EV/EBITDA 52.45 - 88.19 78.29 -10.8%
EPV 32.96 - 41.64 37.30 -57.5%
DDM - Stable 29.09 - 70.52 49.80 -43.3%
DDM - Multi 52.55 - 96.82 67.91 -22.6%

AOS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,877.63
Beta 0.86
Outstanding shares (mil) 146.67
Enterprise Value (mil) 12,745.73
Market risk premium 4.60%
Cost of Equity 10.25%
Cost of Debt 4.31%
WACC 10.18%