What is the intrinsic value of AOS?

As of 2025-12-25, the Intrinsic Value of A. O. Smith Corp (AOS) is 75.40 USD. This AOS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.96 USD, the upside of A. O. Smith Corp is 10.90%.

The range of the Intrinsic Value is 59.31 - 105.70 USD

Is AOS undervalued or overvalued?

Based on its market price of 67.96 USD and our intrinsic valuation, A. O. Smith Corp (AOS) is undervalued by 10.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	59.31 - 105.70	75.40	10.9%
DCF (Growth 10y)	71.90 - 122.08	89.46	31.6%
DCF (EBITDA 5y)	73.47 - 88.40	82.00	20.7%
DCF (EBITDA 10y)	83.87 - 105.51	95.19	40.1%
Fair Value	87.51 - 87.51	87.51	28.77%
P/E	71.82 - 78.87	76.55	12.6%
EV/EBITDA	61.64 - 72.10	68.01	0.1%
EPV	40.36 - 51.68	46.02	-32.3%
DDM - Stable	29.88 - 72.13	51.00	-24.9%
DDM - Multi	48.76 - 88.47	62.58	-7.9%