A. O. Smith Corporation (AOS)
Industrial - Machinery · Industrials · $8.1B
Intrinsic Value (Consensus)
$49.68
Current Price
$58.24
Margin of Safety
-14.7%
14.7% Above Intrinsic Value
Value: $50
Price: $58
Valuation Model Estimates
Current Price: $58.24
DCF (Discounted Cash Flow)
$79.75
Graham Number
$33.23
Earnings Power Value
$33.62
Relative Value (P/E)
$52.12
Dividend Discount Model
$8.25
Consensus Value
$49.68
Model Assumptions
Discount Rate
10.3%
Growth Rate
13.9%
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%.
Health Score
B
74
Profitability
25/25
Strength
24/25
Valuation
12/25
Growth
13/25
Financial Health Signals
Strong profitability — ROE of 29% (above 20% is excellent)
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $3.75
- EPS (Forward)
- $4.27
- 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
- 13.9%
- Dividend Yield
- 0.3%
- Beta
- 1.14
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-21
Source: Yahoo Finance