A. O. Smith Corporation (AOS)
Industrial - Machinery · Industrials · $8.3B
Intrinsic Value (Consensus)
$52.71
Current Price
$59.08
Margin of Safety
-10.8%
10.8% Above Intrinsic Value
Value: $53
Price: $59
Valuation Model Estimates
Current Price: $59.08
DCF (Discounted Cash Flow)
$62.77
Graham Number
$33.68
Earnings Power Value
$37.38
Relative Value (P/E)
$77.00
Dividend Discount Model
$6.13
Consensus Value
$52.71
Model Assumptions
Discount Rate
10.3%
Growth Rate
6.1%
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)
- $3.85
- EPS (Forward)
- $4.08
- Book Value
- $13.09
- P/E Ratio
- 20.0
- Forward P/E
- 18.9
- PEG Ratio
- —
- ROE
- 29.4%
- Debt/Equity
- 8%
- Revenue Growth
- 0.3%
- Earnings Growth
- 6.1%
- Dividend Yield
- 0.3%
- Beta
- 1.18
Data last updated: 2026-06-12
Source: Yahoo Finance