Valuation AAON, Inc.

Stocks

Market Closed - Nasdaq 16:00:00 2026-10-13 EDT			5-day change	1st Jan Change
86.19 ^USD	+1.68%		-2.13%	+13.04%

09-20	AAON, Inc.(NasdaqGS:AAON) dropped from S&P Homebuilders Select Industry Index	CI
08-13	AAON Keeps Quarterly Dividend at $0.10 Per Share; Payable Sept. 25 to Shareholders of Record on Sept. 4	MT

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	7,107	-	-
Change	-	-3.78%	49.78%	59.38%	-34.92%	14.17%	-	-
Enterprise Value (EV) ¹	4,201	4,073	6,031	9,697	6,622	7,474	7,318	7,107
Change	-	-3.05%	48.09%	60.8%	-31.72%	12.87%	-2.08%	-2.89%
P/E	72.9x	40.5x	34.7x	58.3x	59.1x	35.9x	23.9x	17.8x
PBR	8.9x	7.18x	8.37x	11.9x	7.08x	6.45x	5.02x	4.04x
PEG	-	0.6x	0.5x	-11.29x	-1.6x	0.4x	0.5x	0.5x
Capitalization / Revenue	7.79x	4.51x	5.14x	7.97x	4.32x	3.07x	2.59x	2.26x
EV / Revenue	7.86x	4.58x	5.16x	8.08x	4.59x	3.23x	2.67x	2.26x
EV / EBITDA	40.6x	25.1x	21.4x	35.6x	28.6x	20.5x	14.2x	11x
EV / EBIT	57.4x	32.1x	25.7x	46.4x	45.3x	28.2x	18.3x	13.6x
EV / FCF	722x	558x	110x	-3,100x	-34.8x	192x	39.2x	18.5x
FCF Yield	0.14%	0.18%	0.91%	-0.03%	-2.87%	0.52%	2.55%	5.41%
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%	0.46%	0.46%	-
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	86.19	86.19	86.19
Nbr of stocks (in thousands)	78,642	79,799	81,245	81,280	81,634	82,454	-	-
Announcement Date	2/28/22	2/27/23	2/28/24	2/27/25	3/2/26	-	-	-

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.	35.27x	3.18x	20.22x	0.47%	6.99B
SIEMENS AG	25.47x	3x	16.37x	2.03%	237B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.49x	1.8x	8.14x	3.53%	209B
SCHNEIDER ELECTRIC SE	27.71x	3.61x	16.52x	1.75%	167B
EATON CORPORATION PLC	37.98x	5.59x	23.54x	1.04%	166B
DELTA ELECTRONICS, INC.	46.51x	6.22x	27.87x	1.07%	154B
TRANE TECHNOLOGIES PLC	31.53x	4.54x	22.23x	0.86%	105B
DELTA ELECTRONICS (THAILAND)	94.12x	11.66x	66.62x	0.33%	97.2B
JOHNSON CONTROLS INTERNATIONAL PLC	32.47x	4.03x	21.62x	1.05%	94.14B
VERTIV HOLDINGS CO.	39.62x	6.52x	26.16x	0.1%	92.15B
Average	38.52x	5.01x	24.93x	1.22%	132.83B
Weighted average by Cap.	35.06x	4.66x	22.54x	1.57%