NEW Dividend Portfolio Tracker (DRIPTracker) is Now Live!
Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.
Start Free »

A. O. Smith Corporation AOS | NYSE

$56.75 $0.08 | 0.14%
SIGNAL:Signal available — unlock to view |2026-08-31 |F&G 28 |RSI 40.6

Company Overview:

Market Cap: $7.89B
Trailing PE: 15.8x
FWD PE *: 14.6x
Payout Ratio (TTM): 39.6%
52-Week Range: $54.16 - $81.86

* Forward PE is based on street estimates.

10 Year AOS Performance Metrics:

Total Return (with DRIP): 34.9% (3.04% CAGR)
Total Return (no DRIP): 35.0% (3.05% CAGR)
Share Price: 13.9% (1.31% CAGR)
Yield on Cost (with DRIP): 3.42%
Total Invested: $10,000
Total Value (with DRIP): $13,490
Total Return $ (with DRIP): $3,490
Dividend Increase: 157.1% (10.16% CAGR)
Dividend Yield (FWD): 2.54% ($1.44)
AOS 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
AOS Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
AOS Price CAGR:1Y: -22.83%2Y: -19.71%5Y: -1.59%10Y: 1.31%
AOS Dividend Charts
AOS - Dividends
AOS Dividend CAGR:1Y: 5.88%2Y: 6.07%5Y: 6.72%10Y: 11.61%
AOS - Dividend Payout Ratio
AOS Dividend Payout Ratio CAGR:1Y: 25.14%2Y: 15.00%5Y: 2.40%10Y: 5.12%
AOS - Dividend to Free Cash Flow Ratio
AOS Dividend to FCF Ratio CAGR:1Y: 9.96%2Y: -43.53%5Y: -4.10%10Y: 8.58%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

AOS Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

AOS - Revenue
AOS Revenue CAGR:1Y: -0.69%2Y: -0.98%5Y: 3.16%10Y: 4.18%
AOS - Earnings Per Share (EPS)
AOS EPS CAGR:1Y: -15.89%2Y: -7.86%5Y: 4.28%10Y: 6.27%
AOS - Net Income
🔓 See the full chart40% off right now · 7-day free trial
AOS Net Income CAGR:1Y: -17.94%2Y: -10.58%5Y: 1.11%10Y: 3.67%
AOS - EBITDA
🔓 See the full chart40% off right now · 7-day free trial
AOS EBITDA CAGR:1Y: -26.73%2Y: -14.65%5Y: -0.66%10Y: 1.59%
AOS - Free Cash Flow
🔓 See the full chart40% off right now · 7-day free trial
AOS Free Cash Flow CAGR:1Y: -6.61%2Y: 82.10%5Y: 7.96%10Y: 0.37%
AOS - Free Cash Flow / Share
🔓 See the full chart40% off right now · 7-day free trial
AOS Free Cash Flow / Share CAGR:1Y: -3.29%2Y: 87.25%5Y: 11.15%10Y: 2.67%
AOS - Operating Income
🔓 See the full chart40% off right now · 7-day free trial
AOS Operating Income CAGR:1Y: -18.61%2Y: -9.98%5Y: 2.46%10Y: 3.08%
AOS - Gross Profit
🔓 See the full chart40% off right now · 7-day free trial
AOS Gross Profit CAGR:1Y: -2.34%2Y: -0.94%5Y: 3.83%10Y: 3.18%
AOS - Shares Outstanding
🔓 See the full chart40% off right now · 7-day free trial
AOS Shares Outstanding CAGR:1Y: -3.44%2Y: -3.13%5Y: -3.05%10Y: -2.42%
AOS - Share Buybacks
🔓 See the full chart40% off right now · 7-day free trial
AOS Share Buybacks CAGR:1Y: -15.00%2Y: 18.81%5Y: -3.26%10Y: 7.95%
AOS - Stock-Based Comp
🔓 See the full chart40% off right now · 7-day free trial
AOS Stock-Based Comp CAGR:1Y: 8.00%2Y: 13.39%5Y: 12.47%10Y: 4.14%
AOS - Expenses
🔓 See the full chart40% off right now · 7-day free trial
AOS Expenses CAGR:1Y: -41.52%2Y: -33.92%5Y: -5.96%10Y: -5.86%
AOS - Revenue vs Net Income
🔓 See the full chart40% off right now · 7-day free trial
AOS - EPS vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
AOS - EPS vs PE Ratio
🔓 See the full chart40% off right now · 7-day free trial
AOS - FCF vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
AOS - FCF vs Stock Based Comp
🔓 See the full chart40% off right now · 7-day free trial
AOS - Cash & Debt
🔓 See the full chart40% off right now · 7-day free trial
AOS - Revenue by Segment
🔓 See the full chart40% off right now · 7-day free trial
AOS Revenue CAGR:1Y: -0.69%2Y: -0.98%5Y: 3.16%10Y: 4.18%
AOS - Revenue by Region
🔓 See the full chart40% off right now · 7-day free trial
AOS Revenue CAGR:1Y: -0.69%2Y: -0.98%5Y: 3.16%10Y: 4.18%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

AOS - REVENUE: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
AOS Actual Revenue CAGR:1Y: -0.69%2Y: -0.98%5Y: 3.16%10Y: 4.18%
AOS - EPS: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
AOS Actual EPS CAGR:1Y: -15.89%2Y: -7.86%5Y: 4.28%10Y: 6.27%
AOS - NET INCOME: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
AOS Actual Net Income CAGR:1Y: -17.94%2Y: -10.58%5Y: 1.11%10Y: 3.67%
AOS - EBITDA: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
AOS Actual EBITDA CAGR:1Y: -26.73%2Y: -14.65%5Y: -0.66%10Y: 1.59%

Ratios, Profit Margins & Return on Capital:

AOS - Net Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
AOS Net Profit Margin CAGR:1Y: -17.34%2Y: -9.68%5Y: -1.98%10Y: -0.49%
AOS - Gross Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
AOS Gross Profit Margin CAGR:1Y: -1.68%2Y: 0.04%5Y: 0.65%10Y: -0.96%
AOS - Price to Earnings
🔓 See the full chart40% off right now · 7-day free trial
AOS Price to Earnings CAGR:1Y: 13.72%2Y: -3.72%5Y: -6.53%10Y: -2.29%
AOS - Price To Sales Ratio
🔓 See the full chart40% off right now · 7-day free trial
AOS Price To Sales Ratio CAGR:1Y: -6.99%2Y: -13.14%5Y: -8.42%10Y: -2.79%
AOS - Return on Capital Employed
🔓 See the full chart40% off right now · 7-day free trial
AOS Return on Capital Employed CAGR:1Y: -29.44%2Y: -17.57%5Y: -1.88%10Y: 0.04%
AOS - Return on Invested Capital
🔓 See the full chart40% off right now · 7-day free trial
AOS Return on Invested Capital CAGR:1Y: -26.58%2Y: -16.12%5Y: -4.48%10Y: -0.45%

Compare stocks side-by-side

AOS Dividends Info:

Annual Dividend: $1.44
Forward Yield: 2.54%
Ex-Dividend Date: 2026-07-31
Lifetime Dividends / Share: $14.09

AOS Dividend History: Dates, Payments & Yield list

Below is a schedule of all AOS dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date Payment Date Amount Yield Forward Yield Price on Ex-Date
07/31/202608/03/2026$0.3602.39%2.37%$60.73
04/30/202605/04/2026$0.3602.33%2.45%$58.86
01/30/202602/02/2026$0.3601.96%1.93%$74.71
10/31/202511/03/2025$0.3602.18%2.19%$65.66
07/31/202508/04/2025$0.3401.92%1.93%$70.34
04/30/202505/02/2025$0.3402%1.99%$68.45
01/31/202502/03/2025$0.3402.02%2.03%$67.04
10/31/202411/04/2024$0.3401.81%1.81%$75.14
07/31/202408/02/2024$0.3201.51%1.55%$82.40
04/29/202405/01/2024$0.3201.52%1.55%$82.79
01/30/202402/01/2024$0.3201.61%1.61%$79.57
10/30/202311/01/2023$0.3201.84%1.81%$70.81
07/28/202307/31/2023$0.3001.66%1.65%$72.63
04/27/202305/01/2023$0.3001.75%1.71%$70.14
01/30/202302/01/2023$0.3002.01%1.72%$69.96
10/28/202211/15/2022$0.3002.21%1.99%$60.39
07/28/202208/15/2022$0.2801.84%1.75%$64.08
04/28/202205/16/2022$0.2801.87%1.9%$58.98
01/28/202202/15/2022$0.2801.48%1.55%$72.46
10/28/202111/15/2021$0.2801.58%1.37%$81.76
07/29/202108/16/2021$0.2601.48%1.43%$72.64
04/29/202105/17/2021$0.2601.52%1.47%$70.87
01/28/202102/16/2021$0.2601.83%1.76%$59.12
10/29/202011/16/2020$0.2601.95%1.84%$56.40
07/30/202008/17/2020$0.2401.98%1.93%$49.71
04/29/202005/15/2020$0.2402.18%2.38%$40.41
01/30/202002/18/2020$0.2402.21%2.18%$43.98
10/30/201911/15/2019$0.2401.91%1.89%$50.78
07/30/201908/15/2019$0.2201.94%1.91%$46.10
04/29/201905/15/2019$0.2201.58%1.83%$48.14
01/30/201902/15/2019$0.2201.84%1.7%$51.64
10/30/201811/15/2018$0.2201.92%1.9%$46.25
07/30/201808/15/2018$0.1801.23%1.24%$57.98
04/27/201805/15/2018$0.1801.15%1.14%$62.98
01/30/201802/15/2018$0.1801.08%1.1%$65.23
10/30/201711/15/2017$0.1400.95%0.96%$58.41
07/27/201708/15/2017$0.1401.04%1.03%$54.34
04/26/201705/15/2017$0.1401.06%1.04%$54.00
01/27/201702/15/2017$0.1401.15%1.13%$49.34
10/27/201611/15/2016$0.1201.07%1.01%$47.53
07/27/201608/15/2016$0.1201.02%1.01%$47.38
04/27/201605/16/2016$0.1201.21%1.21%$39.53
02/03/201602/16/2016$0.1201.41%1.43%$33.49
10/28/201511/16/2015$0.0950.99%0.99%$38.54
07/29/201508/17/2015$0.0951.07%1.07%$35.53
04/28/201505/15/2015$0.0951.17%1.09%$34.88
02/04/201502/17/2015$0.0951.24%1.22%$31.24
10/29/201411/17/2014$0.0751.15%1.11%$26.96
07/29/201408/15/2014$0.0751.27%1.24%$24.10
04/28/201405/15/2014$0.0751.28%1.27%$23.64
02/05/201402/18/2014$0.0751.3%1.24%$24.14
10/29/201311/15/2013$0.0600.95%0.88%$27.20
07/29/201308/15/2013$0.0601.18%1.14%$21.03
04/25/201305/14/2013$0.0601.28%1.2%$19.93
01/29/201302/15/2013$0.0501.14%1.11%$17.99
10/31/201211/15/2012$0.0501.32%1.37%$14.59
07/27/201208/15/2012$0.0501.57%1.54%$12.96
04/26/201205/15/2012$0.0401.34%1.38%$11.60
01/27/201202/15/2012$0.0401.51%1.4%$11.41
10/27/201111/15/2011$0.0401.64%1.72%$9.32
07/27/201108/15/2011$0.0401.53%1.69%$9.49
04/27/201105/16/2011$0.0351.29%1.38%$10.14
01/27/201102/15/2011$0.0351.28%1.33%$10.53
10/27/201011/15/2010$0.0351.49%1.46%$9.59
07/28/201008/16/2010$0.0351.53%1.63%$8.57
04/28/201005/17/2010$0.0331.5%1.59%$8.20
01/27/201002/16/2010$0.0331.78%1.77%$7.33
10/28/200911/16/2009$0.0331.96%1.8%$7.21
07/29/200908/17/2009$0.0331.99%2.05%$6.34
04/28/200905/15/2009$0.0322.55%2.69%$4.71
01/28/200902/17/2009$0.0322.54%2.89%$4.38
10/29/200811/17/2008$0.0322.6%2.59%$4.89
07/29/200808/15/2008$0.0321.95%1.81%$6.99
04/28/200805/15/2008$0.0302.3%1.98%$6.05
01/29/200802/15/2008$0.0302.11%1.97%$6.10
10/29/200711/15/2007$0.0301.97%2.1%$5.71
07/27/200708/15/2007$0.0301.51%1.54%$7.80
04/26/200705/15/2007$0.0281.77%1.76%$6.43
01/29/200702/15/2007$0.0281.78%1.78%$6.38
10/27/200611/15/2006$0.0281.92%1.81%$6.25
07/27/200608/15/2006$0.0281.61%1.65%$6.87
04/26/200605/15/2006$0.0271.34%1.48%$7.23
01/27/200602/15/2006$0.0271.5%1.42%$7.49
10/27/200511/15/2005$0.0272.07%1.85%$5.76
07/27/200508/15/2005$0.0272.35%2.29%$4.66
04/27/200505/16/2005$0.0272.21%2.21%$4.83
01/27/200502/15/2005$0.0272.38%2.35%$4.53
10/27/200411/15/2004$0.0272.39%2.13%$5.00
07/28/200408/16/2004$0.0272.22%2.37%$4.50
04/28/200405/17/2004$0.0251.99%2.12%$4.72
01/28/200402/17/2004$0.0251.89%1.87%$5.36
10/29/200311/17/2003$0.0251.95%1.79%$5.60
07/29/200308/15/2003$0.0251.86%1.76%$5.69
04/28/200305/15/2003$0.0231.88%1.78%$5.24
01/29/200302/18/2003$0.0232.2%2.29%$4.08
10/29/200211/15/2002$0.0232.32%2.23%$4.18
07/29/200208/15/2002$0.0231.83%1.87%$4.98
04/26/200205/15/2002$0.0221.78%1.67%$5.20
01/29/200202/15/2002$0.0222.31%2.3%$3.77
10/29/200111/15/2001$0.0223.28%2.96%$2.93
07/27/200108/15/2001$0.0222.88%3.1%$2.80
04/26/200105/15/2001$0.0222.73%2.89%$3.00
01/29/200102/15/2001$0.0223.16%2.89%$3.00
10/27/200011/15/2000$0.0223.87%3.12%$2.78
07/27/200008/15/2000$0.0223.27%3.15%$2.75
04/26/200005/15/2000$0.0202.4%2.12%$3.77
01/27/200002/15/2000$0.0202.36%2.8%$2.86
10/27/199911/15/1999$0.0201.95%2.16%$3.71
07/28/199908/16/1999$0.0201.65%1.74%$4.59
04/28/199905/17/1999$0.0202%1.92%$4.16
01/27/199902/16/1999$0.0202.04%2.29%$3.50
10/28/199811/16/1998$0.0202.43%2.13%$3.76
07/29/199808/17/1998$0.0201.76%1.69%$4.73
04/28/199805/15/1998$0.0191.51%1.36%$5.56
01/28/199802/16/1998$0.0191.62%1.57%$4.81
10/29/199711/17/1997$0.0191.63%1.59%$4.74
07/29/199708/15/1997$0.0191.92%1.94%$3.90
04/28/199705/15/1997$0.0191.96%1.9%$3.97
01/29/199702/17/1997$0.0192.08%2.08%$3.63
10/29/199611/15/1996$0.0192.59%2.49%$3.04
07/29/199608/15/1996$0.0193.1%2.86%$2.64
04/26/199605/15/1996$0.0192.95%2.71%$2.79
01/29/199602/15/1996$0.0172.43%2.4%$2.78
10/27/199511/15/1995$0.0172.87%2.84%$2.35
07/27/199508/15/1995$0.0172.21%2.22%$3.00
04/24/199505/15/1995$0.0172.49%2.52%$2.65
01/25/199502/15/1995$0.0142.26%2.34%$2.47
10/25/199411/15/1994$0.0142.12%2.03%$2.85
07/25/199408/15/1994$0.0141.92%1.95%$2.97
04/25/199405/16/1994$0.0141.85%1.69%$3.42
01/25/199402/15/1994$0.0121.3%1.21%$4.03
10/25/199311/15/1993$0.0121.59%1.52%$3.22
07/26/199308/16/1993$0.0121.73%1.61%$3.03
04/26/199305/17/1993$0.0112.06%1.88%$2.36
03/02/199303/22/1993$0.0285.27%4.55%$2.44
01/25/199302/15/1993$0.0112.24%2%$2.22
10/26/199211/16/1992$0.0112.63%2.78%$1.60
07/27/199208/17/1992$0.0112.5%2.46%$1.81
04/24/199205/15/1992$0.0112.6%2.57%$1.73
01/27/199202/17/1992$0.0113.93%3.58%$1.24
10/25/199111/15/1991$0.0114.44%4.23%$1.05
07/25/199108/15/1991$0.0114.4%4.49%$0.99
04/24/199105/15/1991$0.0114.32%3.97%$1.12
01/25/199102/15/1991$0.0114.99%4.12%$1.08
10/25/199011/15/1990$0.0115.23%5.23%$0.85
07/25/199008/15/1990$0.0114.36%4.99%$0.89
04/24/199005/15/1990$0.0114.99%4.88%$0.91
01/25/199002/15/1990$0.0116.54%6.73%$0.66
10/25/198911/15/1989$0.0115.23%5.7%$0.78
07/25/198908/15/1989$0.0114.78%4.99%$0.89
04/24/198905/15/1989$0.0114.44%4.68%$0.95
01/25/198902/15/1989$0.0114.83%4.4%$1.01
10/25/198811/15/1988$0.0115.05%4.94%$0.90
07/25/198808/15/1988$0.0114.88%4.78%$0.93
04/25/198805/16/1988$0.0115.63%5.56%$0.80
01/25/198802/15/1988$0.0116.44%6.01%$0.74
10/26/198711/16/1987$0.0116.09%5.23%$0.85
07/27/198708/17/1987$0.0113.64%3.53%$1.26
04/24/198705/15/1987$0.0113.56%3.73%$1.19
01/26/198702/16/1987$0.0113.5%3.29%$1.35
10/27/198610/29/1986$0.0113.58%3.67%$1.21
07/25/198607/30/1986$0.0113.27%3.29%$1.35
04/24/198604/28/1986$0.0112.89%2.87%$1.55
01/27/198601/29/1986$0.0113.04%2.98%$1.49

Projected Future Returns & Dividends for AOS

Based on past 10-year performance, here are AOS growth metrics:

Share price CAGR of +1.31%
Dividend CAGR of +11.65%

Using AOS CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

AOS (DRIP)AOS - No DRIP
Current Price$56.75$56.75
Start Shares176.21176.21
Start Value$10,000$10,000
  
After 10 years:
Final Share Count264.52176.21
Dividends Payment$1.08$1.08
Annual Dividends$1,147$764
Yield on cost11.47%7.64%
Share Price$64.66$64.66
Total Dividends$5,395$4,379
Final Value$17,103$15,772

Estimated Future Value + Dividends - AOS

NOTE: Above numbers are our estimate based on AOS's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

Company Info

A. O. Smith Corporation (AOS) had its IPO on 1983-09-30, and is traded on NYSE stock exchange.

A. O. Smith Corporation (AOS) is a global manufacturer and marketer specializing in a comprehensive array of water heating and treatment solutions. Its operations span North America, China, Europe, and India, organized into two primary geographic segments: North America and Rest of World. The company's product portfolio is extensive, featuring residential and commercial water heaters (gas, heat pump, and electric models), boilers, storage tanks, and various water treatment systems. These products cater to a wide range of applications, including homes, apartments, and condominiums, as well as commercial entities such as restaurants, hotels, office buildings, laundries, car washes, small businesses, hospitals, and schools. Specific offerings include diverse water treatment products like point-of-entry water softeners, well water purification systems, whole-home filtration units, portable filtration bottles, point-of-use carbon filters, and reverse osmosis systems, designed for residential, restaurant, hotel, and office use. A. O. Smith also supplies food and beverage filtration products, expansion tanks, commercial solar water heating installations, and heaters for swimming pools and spas, along with associated components. Advanced heating solutions further encompass heat pumps, electric wall-hung units, gas tankless heaters, combi-boilers, and integrated heat pump and solar water heaters. Products are primarily sold under established brands such as A. O. Smith, State, and Lochinvar, in addition to specialized water softener brands. The company leverages various distribution channels, including independent wholesale plumbing distributors, retail outlets like hardware and home center chains, and manufacturer representative firms. Its Aquasana-branded products are sold directly to consumers through e-commerce platforms and other online retailers. Founded in 1874, A. O. Smith Corporation maintains its corporate headquarters in Milwaukee, Wisconsin.

AOS website: https://www.aosmith.com


Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)
Loading signals…

DCF Model — AOS

Value from:
Pay up to today
—
vs current price $56.75
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →