AAON
Aaon Inc
Price:  
83.98 
USD
Volume:  
957,838.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Aaon Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Aaon Inc (AAON) is 62.16 USD. This Aaon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 83.98 USD, the upside of Aaon Inc is %.

The range of the Intrinsic Value is 40.29 - 138.15 USD

83.98 USD
Stock Price
62.16 USD
Intrinsic Value
Intrinsic Value Details

Aaon Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.29 - 138.15 62.16 -26.0%
DCF (Growth 10y) 63.67 - 212.97 97.25 15.8%
DCF (EBITDA 5y) 66.72 - 99.58 83.80 -0.2%
DCF (EBITDA 10y) 85.95 - 140.71 112.15 33.5%
Fair Value 40.84 - 40.84 40.84 -51.37%
P/E 41.83 - 52.33 47.24 -43.7%
EV/EBITDA 36.81 - 50.18 44.00 -47.6%
EPV 5.55 - 8.80 7.18 -91.5%
DDM - Stable 18.64 - 82.82 50.73 -39.6%
DDM - Multi 42.52 - 147.14 66.00 -21.4%

Aaon Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,822.53
Beta 1.32
Outstanding shares (mil) 81.24
Enterprise Value (mil) 6,912.94
Market risk premium 4.60%
Cost of Equity 9.05%
Cost of Debt 4.62%
WACC 8.99%