A. O. Smith: DCF P(above)=10.1%, FV=$53 vs current price likely ~$60-70. Water heater/treatment company with China exposure and weak residential construction outlook. Low probability of being above current price per DCF. No identifiable near-term catalyst. Downgrade to 5: valuation stretched, no edge.
Fair Value Distribution — percentile bands
11.8% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
6.4%/yr
±5.0% · revenue growth to justify current price
FCF-Based Reverse DCF
4.0%/yr
±2.6% · FCF growth to justify current price
THE GAP
Market pricing margin expansion or capex normalization
KEY VALUE DRIVERS
Spearman correlation — what moves this valuation most
Eagle will generate this view by the next trading session (~6h).
Eagle will generate this view by the next trading session (~6h).
FY2025 confirms NA franchise strength (24.4% margin, +1.4% revenue) and China restructuring effectiveness (margin 8.7% vs 7.0% on -12% revenue). Key new factor: Leonard Valve acquisition (M term loan,...
AOS stable industrial with 38.8% gross margin, 24.4% NA segment margin. China (-12% local currency) drag continues but restructuring improved ROW margin to 8.7%. FCF M. 2026 guidance +2-5% revenue, EP...
FY2025 margins expanded despite flat revenue, driven by pricing and product mix. North America resilient; China distressed. Management taking action on China assessment. Balance sheet strong, cash gen...