Valuation AAON, Inc.

Stocks

Market Closed - Nasdaq 21:00:00 14/09/2026 BST			5-day change	1st Jan Change
75.54 ^USD	-5.33%		-4.86%	-0.93%

08-13	AAON Keeps Quarterly Dividend at $0.10 Per Share; Payable Sept. 25 to Shareholders of Record on Sept. 4	MT
08-13	AAON, Inc. Announces Quarterly Cash Dividend, Payable on September 25, 2026	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	6,229	-	-
Change	-	-3.78%	49.78%	59.38%	-34.92%	0.06%	-	-
Enterprise Value (EV) ¹	4,201	4,073	6,031	9,697	6,622	6,596	6,440	6,229
Change	-	-3.05%	48.09%	60.8%	-31.72%	-0.39%	-2.36%	-3.29%
P/E	72.9x	40.5x	34.7x	58.3x	59.1x	31.2x	20.6x	15.6x
PBR	8.9x	7.18x	8.37x	11.9x	7.08x	5.65x	4.4x	3.54x
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	2.72x	2.33x	2.05x
EV / Revenue	7.86x	4.58x	5.16x	8.08x	4.59x	2.88x	2.41x	2.05x
EV / EBITDA	40.6x	25.1x	21.4x	35.6x	28.6x	18.3x	12.7x	9.95x
EV / EBIT	57.4x	32.1x	25.7x	46.4x	45.3x	25.1x	16.3x	12.5x
EV / FCF	722x	558x	110x	-3,100x	-34.8x	116x	31.7x	16.2x
FCF Yield	0.14%	0.18%	0.91%	-0.03%	-2.87%	0.86%	3.15%	6.18%
Dividend per Share ²	0.2533	0.2867	0.32	0.32	0.4	-	-	-
Rate of return	0.48%	0.57%	0.43%	0.27%	0.52%	-	-	-
EPS ²	0.7267	1.24	2.13	2.02	1.29	2.423	3.675	4.85
Distribution rate	34.9%	23.1%	15%	15.8%	31%	-	-	-
Net sales ¹	534.5	888.8	1,169	1,201	1,442	2,293	2,673	3,034
EBITDA ¹	103.6	162.3	281.2	272.2	231.3	361.1	506.9	626
EBIT ¹	73.24	126.8	234.7	209.1	146.2	262.6	395.4	498.8
Net income ¹	58.76	100.4	177.6	168.6	107.6	199.3	314.2	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	75.54	75.54	75.54
Nbr of stocks (in thousands)	78,642	79,799	81,245	81,280	81,634	82,454	-	-
Announcement Date	28/02/22	27/02/23	28/02/24	27/02/25	02/03/26	-	-	-

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.	31.17x	2.88x	18.27x	-	6.23B
TRANE TECHNOLOGIES PLC	28.12x	4.06x	19.87x	0.96%	93.73B
JOHNSON CONTROLS INTERNATIONAL PLC	28.91x	3.61x	19.37x	1.16%	83.45B
CARRIER GLOBAL CORPORATION	28.2x	2.48x	12.06x	1.72%	47.2B
DAIKIN INDUSTRIES,LTD.	20.75x	1.1x	8.03x	1.74%	37.25B
LENNOX INTERNATIONAL INC.	15.43x	2.44x	11.14x	1.41%	12.63B
WATSCO, INC.	25.59x	1.5x	14.66x	4.02%	12.03B
NIBE INDUSTRIER AB	26.9x	2.37x	13.7x	1.12%	9.03B
A. O. SMITH CORPORATION	15.83x	2.11x	10.23x	2.51%	7.8B
BEIJER REF AB	25.47x	1.94x	14.87x	1.25%	6.94B
Average	24.64x	2.45x	14.22x	1.77%	31.63B
Weighted average by Cap.	26.53x	3.03x	16.08x	1.41%