Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of American Eagle Outfitters, Inc. (AEO)

Previous Close$23.07
Intrinsic Value$26.95
Upside potential  +17%
Previous Close
$23.07
Intrinsic Value
$26.95
Potential        
+17%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-01-31 and quarterly data as of 2023-07-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %-0.4NaN
Revenue, $4990NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4743NaN
Operating income, $m247NaN
EBITDA, $m460NaN
Interest expense (income), $mNaN
Earnings before tax, $m178NaN
Tax expense, $m53NaN
Net income, $m125NaN

BALANCE SHEET

Cash and short-term investments, $m170NaN
Total assets, $m3421NaN
Adjusted assets (=assets-cash), $m3251NaN
Average production assets, $m1122NaN
Working capital, $m331NaN
Total debt, $m346NaN
Total liabilities, $m1822NaN
Total equity, $m1599NaN
Debt-to-equity ratio0.216NaN
Adjusted equity ratio0.543NaN

CASH FLOW

Net income, $m125NaN
Depreciation, amort., depletion, $m212NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m767NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-260NaN
Free cash flow, $m1028NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m331
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount