A. O. Smith Corporation (AOS) Analyst Estimates Annual - Discounting Cash Flows
AOS
A. O. Smith Corporation
AOS (NYSE)
Period Ending: 2028
12-31
2027
12-31
2026
12-31
2025
12-31
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2003
12-31
2002
12-31
2000
12-31
1999
12-31
1998
12-31
1997
12-31
Number of Analysts 4 7 11 9 10 11 6 6 5 4 9 13 8 9 19 17 16 9 13 20 13 19 20 10 9 7 12 10 7 13
Estimated Revenue
Low 4,127 4,183 3,945 3,813 3,840 3,832 3,674 3,434 2,769 2,953 3,127 2,931 2,639 2,514 1,763 1,474 1,391 1,386 996.4 1,415 1,459 1,803 1,526 1,066 1,223 1,100 1,114 799.6 628.2 666.3
Average 4,236 4,188 4,035 3,863 3,860 3,852 3,736 3,509 2,830 3,018 3,196 2,995 2,697 2,570 2,203 1,843 1,739 1,733 1,245 1,769 1,824 2,254 1,908 1,332 1,528 1,374 1,393 999.5 785.2 832.9
High 4,335 4,194 4,095 3,893 3,880 3,892 3,832 3,636 2,932 3,127 3,311 3,104 2,794 2,662 2,644 2,211 2,087 2,079 1,495 2,122 2,189 2,705 2,289 1,599 1,834 1,649 1,672 1,199 942.3 999.5
Estimated EBITDA
Low 731.1 741 699 675.5 680.3 628.3 571.2 491.4 353.5 467.9 495.8 462.1 400.4 342.8 262 197.5 207.5 350.3 118 114.7 98.55 123.9 112.7 67.18 104.3 78.45 84.16 82.24 69.16 153.2
Average 750.5 742.1 714.9 684.4 683.8 785.4 714 614.2 441.9 584.9 619.8 577.7 500.5 428.5 327.4 246.9 259.4 437.9 147.5 143.3 123.2 154.9 140.9 83.98 130.4 98.07 105.2 102.8 86.45 191.4
High 768 743.1 725.5 689.7 687.4 942.4 856.8 737 530.3 701.9 743.7 693.2 600.6 514.2 392.9 296.3 311.3 525.4 177 172 147.8 185.9 169.1 100.8 156.5 117.7 126.2 123.4 103.7 229.7
Estimated EBIT
Low 639.4 648.1 611.4 590.8 595 558 507.3 422.7 295.4 387.6 428.6 400.2 344.6 289.3 213.5 162.9 142.2 111.1 47.46 76.26 77.52 114.5 95.47 57.03 73.38 56.13 74.37 74.61 55.1 46.86
Average 656.4 649 625.3 598.6 598.1 697.5 634.1 528.4 369.3 484.5 535.7 500.3 430.8 361.6 266.9 203.6 177.8 138.9 72.18 95.32 96.9 143.1 119.3 71.29 91.73 70.16 92.96 93.26 68.88 58.58
High 671.7 649.9 634.5 603.3 601.2 837 760.9 634.1 443.1 581.4 642.8 600.4 516.9 433.9 320.3 244.3 213.4 166.7 96.89 114.4 116.3 171.8 143.2 85.55 110.1 84.19 111.5 111.9 82.65 70.29
Estimated Net Income
Low 692.3 645.5 587.1 538.4 517.1 445.3 391.9 337.7 227.4 308.5 345.1 230 244.4 205.2 154.5 111.1 112.2 264.5 73.95 47.73 44.27 66.23 52.03 24.96 41.38 30.84 21.32 32.7 30.49 117.8
Average 716.3 654.2 611.1 555.9 522.6 556.6 489.8 422.2 284.2 385.6 431.4 287.5 305.5 256.5 193.1 138.9 140.3 330.7 92.44 59.66 55.34 82.78 65.03 31.19 51.72 38.55 32.28 40.88 38.12 147.2
High 738 662.8 635.1 577.9 528.1 667.9 587.8 506.6 341.1 462.7 517.7 345 366.6 307.8 231.7 166.7 168.3 396.8 110.9 71.59 66.4 99.34 78.04 37.43 62.07 46.26 43.24 49.05 45.74 176.6
Estimated SGA Expenses
Low 814.9 826 779.1 753 758.3 590.6 536.9 488.7 458.4 597 585.8 552.2 493.4 442 425.9 345 318.7 299.3 204.9 231.8 209.5 280.1 222 143.4 164 128 129.6 84.93 72.96 78.29
Average 836.5 827.1 796.8 762.9 762.2 738.2 671.1 610.8 572.9 746.2 732.2 690.2 616.8 552.5 532.4 431.2 398.4 374.1 259.6 289.7 261.9 350.2 277.5 179.2 205 159.9 162.1 106.2 91.2 97.87
High 856 828.3 808.7 768.8 766.2 885.8 805.3 733 687.5 895.5 878.6 828.2 740.1 663 638.9 517.4 478 448.9 314.2 347.7 314.3 420.2 333 215.1 246 191.9 194.5 127.4 109.4 117.4
Estimated EPS
Low 4.71 4.39 3.99 3.66 3.75 3.74 3 2.84 1.95 2.19 2.5 2.07 1.78 1.51 0.85 0.59 0.49 0.42 0.38 0.21 0.2 0.34 0.24 0.16 0.23 0.15 0.27 0.26 0.2 0.17
Average 4.87 4.47 4.19 3.78 3.77 3.79 3.07 2.92 2 2.26 2.57 2.13 1.84 1.55 1.06 0.73 0.61 0.53 0.48 0.28 0.265 0.43 0.31 0.2 0.29 0.19 0.33 0.33 0.24 0.2
High 5.02 4.51 4.32 3.93 3.78 3.87 3.17 3.05 2.1 2.36 2.69 2.23 1.92 1.62 1.27 0.87 0.73 0.64 0.58 0.35 0.33 0.52 0.38 0.24 0.35 0.23 0.39 0.4 0.28 0.23
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us