American Eagle Outfitters, Inc.

American Eagle Outfitters, Inc.

AEOยทNYSE

$16.34

+1.3%
Consumer CyclicalApparel - Retail

American Eagle Outfitters, Inc. operates as a specialty retailer that provides clothing, accessories, and personal care products under the American Eagle and Aerie brands. The company provides jeans, and specialty apparel and accessories for women and men; and intimates, apparel, activewear, and swim collections, as well as personal care products for women. It also offers graphic tees and other clothing products under the Tailgate brand name; and menswear products under the Todd Snyder New York brand name. As of January 29, 2022, the company operated 880 American Eagle stores, 244 Aerie brand stand-alone stores, and five Todd Snyder stores in the United States, Canada, Mexico, and Hong Kong. It also ships to 81 countries through its Websites; and offers its merchandise at 260 locations operated by licensees in 28 countries, as well as provides products through its Websites ae.com, aerie.com, and toddsnyder.com. American Eagle Outfitters, Inc. was founded in 1977 and is headquartered in Pittsburgh, Pennsylvania.

At a Glance

Live Snapshot
Market Cap$2.74B
EPS1.1200
P/E Ratio14.59
Earnings Date06/04/2026
American Eagle Outfitters, Inc.

American Eagle Outfitters, Inc. Fair Value Envelope

AEO ยท NYSE

Our analysis suggests that AEO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $16.34, this represents a potential HIDDEN relative to our calculated worth for American Eagle Outfitters, Inc..

Intrinsic Value
Current Price: $16.34

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1,423.8B
+ Cash & Equivalents$238.9M
Firm Value$1,424.1B
- Debt$1.7B
Equity Value$1,422.3B
/ Shares Outstanding169,338,842B
DCF Value$8.4K
UNDERVALUED BY 51304%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$818.5M
$1.5B
$2.6B
$4.7B
$8.5B
$15.2B
$27.3B
$49.0B
$87.9B
$157.7B
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$818.5M
$1.5B
$2.6B
$4.7B
$8.5B
$15.2B
$27.3B
$49.0B
$87.9B
$157.7B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$757.8M
$1.3B
$2.1B
$3.5B
$5.8B
$9.6B
$15.9B
$26.5B
$44.0B
$73.0B
Terminal Value represents 87.2% of Enterprise Value