Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
99.72 USD168.20 USD240.62 USD
-62.21%
168.20 USDCurrent price is 62.2% below the base model value.
A
IndustrialsSpecialty Industrial MachineryUnited States
AOS.US · A. O. Smith Corporation
NYQ · US · USD
Latest price63.57 USD
30D+7.43%
Vs. base value+17.4%
Research summary
AOS.US latest organized financial period shows revenue grew +0.32% YoY and net income grew +2.36% YoY. Current price is about 63.57 USD, while the model base case is about 54.15 USD; the current price sits +17.4% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue4B USD
Net income546M USD
Free cash flow546M USD
Operating cash flow617M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price63.57 USD
Base value54.15 USD
Vs. base+17.4%
Price date2026/04/28
51.71 USD54.15 USD55.59 USD
+17.4%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
57.99 USD62.87 USD65.76 USD
+1.11%
62.87 USDCurrent price is close to the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth2.5%
Current price implies roughly 2.5% annualized FCF growth.
2.5%Current price implies roughly 2.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
45.42 USD45.42 USD45.42 USD
+39.96%
45.42 USDCurrent price is 40% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 4B USD | 546M USD | 546M USD | 3.85 |
| 2024/12/30 | Annual | 4B USD | 534M USD | 474M USD | 3.63 |
| 2023/12/30 | Annual | 4B USD | 557M USD | 598M USD | 3.69 |
| 2022/12/30 | Annual | 4B USD | 236M USD | 321M USD | 1.51 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement