A. O. Smith (AOS) Analyst Estimates Annual - Discounting Cash Flows
A. O. Smith Corporation
AOS (NYSE)

* (except for per share items) of USD
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 1 1 10 10 9 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 4,294 4,116 4,177 3,892 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 1,415 1,459 1,803 1,526 1,066 1,223 1,100 1,114 800 628 666
Average 4,411 4,228 4,178 3,972 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 1,393 999 785 833
High 4,576 4,387 4,179 4,103 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 1,000
Estimated EBITDA
Low 745 714 725 675 666 628 571 491 354 468 496 462 400 343 262 198 208 350 118 115 98.5 124 113 67.2 104 78.5 84.2 82.2 69.2 153
Average 765 734 725 689 670 785 714 614 442 585 620 578 500 428 327 247 259 438 148 143 123 155 141 84.0 130 98.1 105 103 86.4 191
High 794 761 725 712 673 942 857 737 530 702 744 693 601 514 393 296 311 525 177 172 148 186 169 101 157 118 126 123 104 230
Estimated EBIT
Low 645 618 627 584 577 558 507 423 295 388 429 400 345 289 214 163 142 111 47.5 76.3 77.5 115 95.5 57.0 73.4 56.1 74.4 74.6 55.1 46.9
Average 662 635 627 597 580 697 634 528 369 484 536 500 431 362 267 204 178 139 72.2 95.3 96.9 143 119 71.3 91.7 70.2 93.0 93.3 68.9 58.6
High 687 659 628 616 583 837 761 634 443 581 643 600 517 434 320 244 213 167 96.9 114 116 172 143 85.5 110 84.2 112 112 82.7 70.3
Estimated Net Income
Low 758 701 631 598 566 445 392 338 227 308 345 230 244 205 154 111 112 265 73.9 47.7 44.3 66.2 52.0 25.0 41.4 30.8 21.3 32.7 30.5 118
Average 785 732 639 611 568 557 490 422 284 386 431 288 306 257 193 139 140 331 92.4 59.7 55.3 82.8 65.0 31.2 51.7 38.6 32.3 40.9 38.1 147
High 824 762 697 623 571 668 588 507 341 463 518 345 367 308 232 167 168 397 111 71.6 66.4 99.3 78.0 37.4 62.1 46.3 43.2 49.1 45.7 177
Estimated SGA Expenses
Low 887 850 863 804 793 591 537 489 458 597 586 552 493 442 426 345 319 299 205 232 210 280 222 143 164 128 130 84.9 73.0 78.3
Average 911 873 863 821 797 738 671 611 573 746 732 690 617 553 532 431 398 374 260 290 262 350 278 179 205 160 162 106 91.2 97.9
High 945 906 863 848 802 886 805 733 688 895 879 828 740 663 639 517 478 449 314 348 314 420 333 215 246 192 194 127 109 117
Estimated EPS
Low 5.022 4.645 4.182 3.962 3.749 3.742 2.999 2.835 1.947 2.194 2.499 2.071 1.784 1.507 0.850 0.590 0.490 0.420 0.380 0.210 0.200 0.340 0.240 0.160 0.230 0.150 0.270 0.260 0.200 0.170
Average 5.200 4.810 4.393 4.043 3.769 3.792 3.066 2.917 2.003 2.257 2.571 2.130 1.836 1.550 1.060 0.730 0.610 0.530 0.480 0.280 0.265 0.430 0.310 0.200 0.290 0.190 0.330 0.330 0.240 0.200
High 5.454 5.045 4.616 4.123 3.779 3.871 3.168 3.054 2.097 2.363 2.692 2.230 1.922 1.623 1.270 0.870 0.730 0.640 0.580 0.350 0.330 0.520 0.380 0.240 0.350 0.230 0.390 0.400 0.280 0.230
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