Alpha Spread

American Equity Investment Life Holding Company
NYSE:AEL

33.72 USD +0.52 USD ( +1.57% )

American Equity Investment Life Holding Company (NYSE:AEL)

Add AEL to Watchlist
Section:
 

Valuation Summary

AEL Intrinsic Value
Intrinsic value based on company cash flows

The intrinsic value of one AEL stock under the base scenario is 67.21 USD. Compared to the current market price of 33.72 USD, the company's shares are unvervalued by 99%.

Worst
Scenario
48.92 USD
Undervalued by 45%
Intrinsic Value
Price
45%
Base
Scenario
67.21 USD
Undervalued by 99%
Intrinsic Value
Price
99%
Best
Scenario
115.45 USD
Undervalued by 242%
Intrinsic Value
Price
242%

Intrinsic Value Calculation

Value Per Share
AEL Intrinsic Value Calculation

Going from the DCF Value to the intrinsic value of one AEL share.

Capital Structure
Equity Waterfall Chart

DCF Value Calculation
Discounted Cash Flow Model

Calculating DCF Value by forecasting future free cash flow and discounting it at the selected Discount Rate.

Settings

Advanced Valuation Analysis

DCF Model Inputs Chart

DCF Value Decomposition
Present Values of Cash Flows

See how each cash flow contributes to DCF Value. Find out what part of the total value is the Terminal Value.

Sensitivity Analysis
Intrinsic Value Sensitivity Analysis

Analyze the possible values of the intrinsic value of the stock under various combinations of variables, such as Revenue Growth, Operating Margin, and Discount Rate.

See Also
Summary Valuation
Summary Valuation
Summary Valuation
Summary Valuation
Summary Valuation
Summary Valuation
Summary Valuation
Summary Valuation
ALPHA SPREAD

Company

About Us Pricing Contact Us Terms of Service Privacy Policy

Tools

Stock Screener Intrinsic Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks

© 2019-2021 www.alphaspread.com. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. In no event shall www.alphaspread.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.