Valuation AAON, Inc.

Stocks

Market Closed - Nasdaq 16:00:00 2026-09-22 EDT			5-day change	1st Jan Change
79.27 ^USD	+3.76%		+4.94%	+3.96%

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	6,299	-	-
Change	-	-3.78%	49.78%	59.38%	-34.92%	1.2%	-	-
Enterprise Value (EV) ¹	4,201	4,073	6,031	9,697	6,622	6,667	6,511	6,299
Change	-	-3.05%	48.09%	60.8%	-31.72%	0.68%	-2.34%	-3.25%
P/E	72.9x	40.5x	34.7x	58.3x	59.1x	33x	22x	16.3x
PBR	8.9x	7.18x	8.37x	11.9x	7.08x	5.93x	4.62x	3.71x
PEG	-	0.6x	0.5x	-11.29x	-1.6x	0.4x	0.4x	0.5x
Capitalization / Revenue	7.79x	4.51x	5.14x	7.97x	4.32x	2.74x	2.33x	2.08x
EV / Revenue	7.86x	4.58x	5.16x	8.08x	4.59x	2.9x	2.41x	2.08x
EV / EBITDA	40.6x	25.1x	21.4x	35.6x	28.6x	18.5x	12.9x	10.1x
EV / EBIT	57.4x	32.1x	25.7x	46.4x	45.3x	25.6x	16.8x	12.6x
EV / FCF	722x	558x	110x	-3,100x	-34.8x	172x	34.9x	16.4x
FCF Yield	0.14%	0.18%	0.91%	-0.03%	-2.87%	0.58%	2.86%	6.11%
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%	0.5%	0.5%	-
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	2,299	2,702	3,034
EBITDA ¹	103.6	162.3	281.2	272.2	231.3	360.1	504.8	626
EBIT ¹	73.24	126.8	234.7	209.1	146.2	260.9	388.5	498.8
Net income ¹	58.76	100.4	177.6	168.6	107.6	198.6	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	79.27	79.27	79.27
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AAON, INC.	31.79x	2.9x	18.51x	0.52%	6.3B
TRANE TECHNOLOGIES PLC	28.6x	4.12x	20.2x	0.94%	95.34B
JOHNSON CONTROLS INTERNATIONAL PLC	30.35x	3.79x	20.31x	1.11%	87.94B
CARRIER GLOBAL CORPORATION	26.74x	2.39x	11.63x	1.81%	45.02B
DAIKIN INDUSTRIES,LTD.	20.8x	1.1x	8.05x	1.74%	36.66B
LENNOX INTERNATIONAL INC.	15.35x	2.43x	11.09x	1.41%	12.57B
WATSCO, INC.	26.09x	1.52x	14.92x	3.94%	12.23B
NIBE INDUSTRIER AB	26.74x	2.4x	13.85x	1.1%	9.11B
A. O. SMITH CORPORATION	15.72x	2.09x	10.18x	2.53%	7.74B
BEIJER REF AB	28.03x	2.12x	16.27x	1.13%	7.59B
Average	25.02x	2.49x	14.50x	1.62%	32.05B
Weighted average by Cap.	27.00x	3.11x	16.53x	1.37%