Valuation models
price $63.07 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused51.18 – 69.8259.027% overvaluedDCF · Perpetuity growth · 10y53.15 – 71.9161.053% overvaluedDCF · EBITDA exit · 5y75.25 – 81.6378.3620% undervaluedDCF · EBITDA exit · 10y70.24 – 81.0975.4116% undervaluedP/E · peers71.76 – 88.1081.3122% undervaluedP/E · own history69.06 – 93.8376.2417% undervaluedPEG—29.25116% overvaluedEV/EBITDA · peers76.67 – 91.1286.9127% undervaluedEV/Revenue · peers70.08 – 94.2880.1021% undervaluedEarnings power value26.68 – 36.9430.98104% overvaluedDividend discount16.77 – 36.4223.59167% overvaluedWall St. consensus target—59.007% aboveCost of capital (WACC)—9.30%—
DCF · Perpetuity growth · 5y leads for dividend payer — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
59.02
A. O. Smith closed at $63.07 — overvalued by 7% vs model.
51.18the model's range69.82
DCF · Perpetuity growth · 5y leads for dividend payer — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
23.59 – 86.91
Wall St. target
59.00 7% above
Above model, 1y
14 of 30 days
How it is valued
Valued asDividend Payer
Revenue declining (~-0% recent)Moderate margins (14% net margin)Pays dividendsHighly cyclical earningsStrong FCF yield (6.4%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.