DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

A. O. Smith Corporation (AOS)

Industrials | Industrial - Machinery

Today's Price

$64.95

Today's Fair Value

$78.09 +20.23%

Margin of Safety

+16.83%

Projected Value (5Y)

$125.77 +93.64%

Dividends Paid (5Y)

$9.36

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.11% | CAGR (5y): 10.28%

Diluted Shares Growth Rate

Regression: -2.37% | CAGR (5y): -2.96%

Dividend Growth Rate

Regression: 14.34% | CAGR (5y): 6.61%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 14.43x)

Discount Rate