Valuation AAON, Inc.

Stocks

Market Closed - Nasdaq 23:00:00 20/10/2026 +03			5-day change	1st Jan Change
73.92 ^USD	-1.88%		-14.24%	-3.06%

10-14	Oppenheimer Adjusts Price Target on AAON to $115 From $125, Keeps Outperform Rating	MT
09-21	AAON, Inc.(NasdaqGS:AAON) dropped from S&P Homebuilders Select Industry Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,164	4,007	6,002	9,565	6,225	6,095	-	-
Change	-	-3.78%	49.78%	59.38%	-34.92%	-2.08%	-	-
Enterprise Value (EV) ¹	4,201	4,073	6,031	9,697	6,622	6,462	6,307	6,095
Change	-	-3.05%	48.09%	60.8%	-31.72%	-2.41%	-2.41%	-3.36%
P/E	72.9x	40.5x	34.7x	58.3x	59.1x	30.8x	20.5x	15.2x
PBR	8.9x	7.18x	8.37x	11.9x	7.08x	5.53x	4.31x	3.46x
PEG	-	0.6x	0.5x	-11.29x	-1.6x	0.4x	0.4x	0.4x
Capitalization / Revenue	7.79x	4.51x	5.14x	7.97x	4.32x	2.63x	2.22x	1.94x
EV / Revenue	7.86x	4.58x	5.16x	8.08x	4.59x	2.79x	2.3x	1.94x
EV / EBITDA	40.6x	25.1x	21.4x	35.6x	28.6x	17.8x	12.3x	9.46x
EV / EBIT	57.4x	32.1x	25.7x	46.4x	45.3x	24.3x	15.8x	11.7x
EV / FCF	722x	558x	110x	-3,100x	-34.8x	166x	33.8x	15.8x
FCF Yield	0.14%	0.18%	0.91%	-0.03%	-2.87%	0.6%	2.96%	6.31%
Dividend per Share ²	0.2533	0.2867	0.32	0.32	0.4	0.4	0.4	-
Rate of return	0.48%	0.57%	0.43%	0.27%	0.52%	0.54%	0.54%	-
EPS ²	0.7267	1.24	2.13	2.02	1.29	2.403	3.6	4.85
Distribution rate	34.9%	23.1%	15%	15.8%	31%	16.6%	11.1%	-
Net sales ¹	534.5	888.8	1,169	1,201	1,442	2,314	2,744	3,148
EBITDA ¹	103.6	162.3	281.2	272.2	231.3	363.8	513.8	644
EBIT ¹	73.24	126.8	234.7	209.1	146.2	265.4	399.5	522.8
Net income ¹	58.76	100.4	177.6	168.6	107.6	197.6	308.2	406.3
Net Debt ¹	36.51	65.55	29.3	132.4	397.1	367.3	211.6	-
Reference price ²	52.95	50.21	73.87	117.68	76.25	73.92	73.92	73.92
Nbr of stocks (in thousands)	78,642	79,799	81,245	81,280	81,634	82,454	-	-
Announcement Date	2/28/22 A	2/27/23 A	2/28/24 A	2/27/25 A	3/2/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AAON, INC.	30.76x	2.79x	17.76x	0.54%	6.09B
SIEMENS AG	23.96x	2.86x	15.7x	2.15%	225B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.86x	1.52x	7x	3.92%	181B
SCHNEIDER ELECTRIC SE	25.36x	3.32x	15.22x	1.91%	155B
EATON CORPORATION PLC	33.94x	5.05x	21.23x	1.16%	148B
DELTA ELECTRONICS, INC.	39.47x	5.25x	23.55x	1.26%	128B
TRANE TECHNOLOGIES PLC	30.45x	4.38x	21.48x	0.89%	102B
DELTA ELECTRONICS (THAILAND)	88.01x	10.89x	62.26x	0.36%	90.91B
JOHNSON CONTROLS INTERNATIONAL PLC	30.91x	3.85x	20.69x	1.1%	89.61B
EMERSON ELECTRIC CO.	32.87x	5.29x	18.41x	1.38%	89.5B
Average	34.86x	4.52x	22.33x	1.47%	121.42B
Weighted average by Cap.	31.87x	4.22x	20.39x	1.79%