American Eagle Outfitters, Inc. (AEO)
Apparel - Retail · Consumer Cyclical · $3.1B
Intrinsic Value (Consensus)
$15.73
Current Price
$18.79
Margin of Safety
-16.3%
16.3% Above Intrinsic Value
Value: $16
Price: $19
Valuation Model Estimates
Current Price: $18.79
DCF (Discounted Cash Flow)
$14.79
Graham Number
$15.74
Earnings Power Value
$10.58
Relative Value (P/E)
$21.80
Dividend Discount Model
$1.51
Consensus Value
$15.73
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.09
- EPS (Forward)
- $1.11
- Book Value
- $10.11
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 11.3%
- Debt/Equity
- 1%
- Revenue Growth
- 4.1%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.6%
- Beta
- 1.31
Data last updated: 2026-06-12
Source: Yahoo Finance