American Eagle Outfitters
AEOWithin bandHeld by 1 superinvestor.
SEC 10-K · fundamentals
Business quality
as of 2026-01-31Valuation basis: trailing twelve months to 2026-05-02 — latest 10-K plus unaudited 10-Q filings.
- Revenue growth
- +4.1%
- Net margin
- 3.5%
- ROE
- 11.3%
- FCF margin
- 3.5%
Valuation · value band
In fair-value range
Zero-growth floor
$14
Central IV
$14
Optimistic top
$18
American Eagle Outfitters (AEO): Two methods value the business — a conservative owner-earnings DCF and a growth-credited Greenwald estimate, $14–$18 / sh. Today’s price sits inside both (price $17 as of 2026-08-25).
The middle figure is the main read. The right end is the optimistic case under the same conservative caps — not an absolute ceiling.
- Recent earnings are below the multi-year average, so the band uses the lower run-rate.
Revenue growth 0% (history declining, capped at zero) · moat 10 yr · discount 10.6% · Zero-growth downside $14
Price as of 2026-08-25 · yahoo · DGS10 4.7% @ 2026-08-24.
Method & numbers
Model cautions
- Owner-earnings yield diverges sharply from the 10-year Treasury (over 300 bps).
- The two methods’ midpoints differ materially — growth assumptions warrant review (over 20%).
A conservative intrinsic-value band (zero-growth floor to growth-capped DCF) plus a tangible asset floor — not investment advice, not a buy/sell signal, and not a price target.
Owner-earnings DCF $12.67 – $16.52 · Greenwald $17.74 – $17.74 (neutral $17.74) · zero-growth base $17.74 · reproduction $8.02
Moat Franchise (moat) · terminal value 37% of present value · owner-earnings yield 9% vs 10Y 4.7%.
Graham earnings-power value (normalized NOPAT)$14.54 – $17.74 / sh
Normalized NOPAT = average operating margin over the years shown × latest-year revenue × (1 − normalized tax); then + D&A − maintenance capex (write A). Unlevered (pre-interest, attributable to all capital). Capitalized at the 9–11% rate band (read as a WACC proxy). Enterprise → equity bridge applied: + cash − total debt.
Years: TTM 2026-05-02, 2024, 2023, 2022, 2021
v1 simplifications: Maintenance capex (degraded) deducted in full cash (write A): EPV = (NOPAT + D&A − maintenance capex) / WACC; no tax shield on the capex term. Maintenance-capex methods diverge by 65% (> 50%); estimate is degraded. Share-based compensation is left as a real expense (not added back). Operating margin is below its multi-year average (cyclical/declining): normalized margin capped at the latest year — no peak-margin capitalization (audit #2).
Buffett owner-earnings value$13.82 – $16.89 / sh
Owner earnings = average net income + average D&A − maintenance capex (zero-growth floor; no ΔNWC). Levered (starts from net income, already after interest — an equity-holder stream). Capitalized at the 9–11% rate band (read as a cost-of-equity proxy). No enterprise→equity bridge: the capitalized result is already equity value (subtracting debt would double-count interest).
Years: TTM 2026-05-02, 2024, 2023, 2022, 2021
v1 simplifications: Owner earnings = net income + D&A − maintenance capex (degraded); the working-capital change is excluded (maintenance ΔNWC ≈ 0; growth ΔNWC is carried in growth value, not double-counted). Maintenance-capex methods diverge by 65% (> 50%); estimate is degraded. One-time items are not separately normalized (multi-year averaging smooths them partially). Share-based compensation is left as a real expense (not added back); see the SBC/OE disclosure. Capitalized at the 9–11% band as a cost-of-equity proxy; no leverage premium applied (net cash or debt within the no-charge range).
Reproduction value = tangible net assets $1.38B = $8.02 / sh. Tangible net assets = shareholders' equity − goodwill − intangibles, ÷ diluted shares (no R&D history to capitalize).
Moat reading: Franchise test compares earnings power (EPV) against reproduction value on both AV_conservative (tangible + capitalized R&D) and AV_reproduction (conservative + acquired-reset proxy). Both must clear the franchise multiple for a moat signal; near it, a commodity; below it, value destruction. A directional reading, not a verdict.
Assumes a narrow moat · competitive-advantage period ≈ 10 years.
Growth value: if the moat holds for 10 yr at ROIIC ≈ -106%, $0.00–$0.00 / sh (neutral $0.00). Conservative, not a forecast.
Window TTM 2026-05-02, FY 2024, 2023, 2022, 2021 · discount band 9%–11% · normalized tax 21% (Average effective tax rate over 5 year(s), capped at the statutory 21%.) · diluted shares.
Owner-earnings DCF: growth g₁ 0% (history declining → capped at 0) · OE FY TTM 2026-05-02, 2024, 2023, 2022, 2021 · Discount band: 9.20%–12.00% (DGS10 +4.5% to a 12% strict end, as of 2026-08-24). No enterprise→equity bridge: owner earnings already flow to shareholders (post-interest), so no net cash is added and no debt subtracted — matching the engine owner-earnings lamp. Two-method midpoint gap 21%.
Valuation basis: trailing twelve months to 2026-05-02 — latest 10-K plus unaudited 10-Q filings.
What the price is betting
Today's price pencils in about 3.0% a year in owner-earnings for the next few years. Revenue actually grew 6.4% a year.
Below what it has already done.
Roughly, the price needs its historical revenue growth to run about 3 more years to hold up.
Even when the value band is low-confidence: use this to see what the price assumes — not as a cheapness confirmation.
SEC 13F · holders
Superinvestors Holding This Security
1 holder · $7.3M combined · this quarter +0 opened / -0 exited
- Value$7.3MWeight (prev→now)0.0% → 0.0% ▼
SEC 13F · notes
Written summary
Written summary
American Eagle Outfitters (AEO) is held by 1 of the superinvestors tracked on Compounder, with a combined $7.3M in reported 13F value. The largest position belongs to Ray Dalio, where it makes up 0.0% of the portfolio.
Over the latest quarter, 0 of the tracked filers opened a new position in AEO, 0 added to existing ones, 1 trimmed, and 0 sold out entirely.
Holder counts and values reflect the most recent SEC Form 13F filings, through the quarter ended 2026-06-30. Source: SEC EDGAR. A 13F shows only long US-listed positions and can lag the real portfolio by up to 45 days, so this is disclosed long ownership, not a complete picture.
SEC 13F · co-ownership
Also held by these investors
Investors holding American Eagle Outfitters (AEO) also commonly hold →
- Ss Spdr S&P 500 Etf Trust-UsSPY1 holder
- Ishares Core S&P 500 EtfIVV1 holder
- Nvidia CorpNVDA1 holder
- Broadcom IncAVGO1 holder
- Amazon.Com IncAMZN1 holder
- Alphabet Inc-Cl AGOOGL1 holder
See which stocks look cheap against a conservative value band. Browse all valued stocks
Sources· SEC EDGAR 13F as of 2026-06-30 · filed 2026-08-14
Educational data only — not investment advice. 13F positions are self-reported and can lag up to 45 days.
Stay Updated
New-quarter 13F moves and valuation updates, to your inbox.