A O Smith Corp
NYSE:AOS

Watchlist Manager
A O Smith Corp Logo
A O Smith Corp
NYSE:AOS
Watchlist
Price: 70.57 USD -0.62%
Market Cap: 9.8B USD

Intrinsic Value

The intrinsic value of one AOS stock under the Base Case scenario is 70.65 USD. Compared to the current market price of 70.57 USD, A O Smith Corp is Fairly Valued.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AOS Intrinsic Value
70.65 USD
Fairly Valued
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
A O Smith Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about AOS?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is AOS valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for A O Smith Corp.

Explain Valuation
Compare AOS to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A potential slowdown in the Chinese residential market—where A. O. Smith has made significant strategic investments—could hamper growth and diminish returns on recent capacity expansions.

Rising steel and steel-related commodity prices could materially impact margins, given the high proportion of metal in water heater manufacturing and the company's limited ability to pass on all costs to customers.

Heightened competition in emerging markets, especially from local manufacturers of water heating products with lower cost bases, may erode A. O. Smith’s market share and pricing power.

Bull Theses

A. O. Smith’s dominant position in North American water heating, bolstered by a robust distribution network and a well-known brand, supports steady cash flows and pricing stability, particularly in the replacement cycle.

Increasing global mandates and consumer preferences for energy-efficient water heaters provide avenues for A. O. Smith's premium, higher-margin product lines to gain further traction.

Continued investments in Asia—particularly in India, where the company sees a burgeoning middle class—could spark a new wave of revenue growth if consumer adoption of modern water heating solutions accelerates.

Show More Less
How do you feel about AOS?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
A O Smith Corp

Current Assets 1.3B
Cash & Short-Term Investments 172.8m
Receivables 589m
Other Current Assets 554.3m
Non-Current Assets 1.9B
PP&E 678.6m
Intangibles 1.1B
Other Non-Current Assets 99.9m
Current Liabilities 852.5m
Accounts Payable 521.4m
Accrued Liabilities 239.5m
Other Current Liabilities 91.6m
Non-Current Liabilities 473.7m
Long-Term Debt 166.8m
Other Non-Current Liabilities 306.9m
Efficiency

Free Cash Flow Analysis
A O Smith Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
A O Smith Corp

Revenue
3.8B USD
Cost of Revenue
-2.4B USD
Gross Profit
1.5B USD
Operating Expenses
-762m USD
Operating Income
713.1m USD
Other Expenses
-182.6m USD
Net Income
530.5m USD
Fundamental Scores

AOS Profitability Score
Profitability Due Diligence

A O Smith Corp's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Positive 3Y Average ROIC
Exceptional ROE
ROIC is Increasing
64/100
Profitability
Score

A O Smith Corp's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

AOS Solvency Score
Solvency Due Diligence

A O Smith Corp's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
83/100
Solvency
Score

A O Smith Corp's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AOS Price Targets Summary
A O Smith Corp

Wall Street analysts forecast AOS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AOS is 79.83 USD with a low forecast of 63.63 USD and a high forecast of 105 USD.

Lowest
Price Target
63.63 USD
10% Downside
Average
Price Target
79.83 USD
13% Upside
Highest
Price Target
105 USD
49% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for AOS is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

AOS Insider Trading
Buy and sell transactions by insiders

AOS News

Other Videos
What is the Intrinsic Value of one AOS stock?

The intrinsic value of one AOS stock under the Base Case scenario is 70.65 USD.

Is AOS stock undervalued or overvalued?

Compared to the current market price of 70.57 USD, A O Smith Corp is Fairly Valued.

Back to Top