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

$56.96

Today's Fair Value

$78.66 +38.1%

Margin of Safety

+27.59%

Projected Value (5Y)

$126.69 +122.42%

Dividends Paid (5Y)

$9.33

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: 15.13% | CAGR (5y): 6.72%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 14.54x)

Discount Rate