Loading...

Aaron's Company Inc (NYSE:AAN)

13.32 USD -0.02 USD ( -0.15% )
Watchlist Manager
Aaron's Company Inc Logo
Aaron's Company Inc
NYSE:AAN
Watchlist

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Aug 7, 2022. View other valuation models.

Estimated DCF Value of one AAN stock is 51.29 USD. Compared to the current market price of 13.32 USD, the stock is Undervalued by 74%.

AAN DCF Value
Base Case
51.29 USD
Undervaluation 74%
DCF Value
Price
Worst Case
Base Case
Best Case
51.29
DCF Value
Worst Case
Base Case
Best Case
Aaron's Company Inc Competitors:
DCF Valuation
WSM
Williams-Sonoma Inc
NCK
Nick Scali Ltd
MDOUF
Maisons du Monde SA
002818
Chengdu Fusen Noble-House Industrial Co Ltd
GBT
BMTC Group Inc
LNF
Leon's Furniture Ltd
1373
International Housewares Retail Co Ltd
ZZZ
Sleep Country Canada Holdings Inc

Valuation Settings

Available Valuations
DCF Valuation Models

You can view valuation models created by the Alpha Spread algorithm, as well as models created by other investors.

1 valuation model available
Alpha Spread
Updated on Aug 7, 2022
Default Valuation
Other investors haven't shared any valuation models for Aaron's Company Inc. There is only Alpha Spread valuation model.

Valuation Settings
Alpha Spread's Valuation Model

You can change any inputs, such as future revenue growth, margins, etc. using our Present Value Calculation block.

Discount Rate
7.98%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
7.98%
Terminal Growth
0%
Growth Period
5 Years
Reset
Save as My Model

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 1.6B USD
Equity Value 1.6B USD
/ Shares Outstanding 30.7M
AAN DCF Value 51.29 USD
Undervalued by 74%

To view the process of calculating the Present Value of Aaron's Company Inc' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Operating Model
Discounted Cash Flow Model

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of AAN stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

AAN Stock DCF Valuation FAQ

What is the DCF value of one AAN stock?

Estimated DCF Value of one AAN stock is 51.29 USD. Compared to the current market price of 13.32 USD, the stock is Undervalued by 74%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Aaron's Company Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (1.6B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 51.29 USD per one AAN share.