As of 2024-12-13, the Intrinsic Value of Aaon Inc (AAON) is
95.61 USD. This Aaon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 131.27 USD, the upside of Aaon Inc is
-27.20%.
The range of the Intrinsic Value is 56.94 - 317.75 USD
95.61 USD
Intrinsic Value
Aaon Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
56.94 - 317.75 |
95.61 |
-27.2% |
| DCF (Growth 10y) |
84.48 - 462.45 |
140.86 |
7.3% |
| DCF (EBITDA 5y) |
74.17 - 110.76 |
89.35 |
-31.9% |
| DCF (EBITDA 10y) |
98.38 - 163.85 |
124.90 |
-4.9% |
| Fair Value |
58.72 - 58.72 |
58.72 |
-55.27% |
| P/E |
47.09 - 59.71 |
52.41 |
-60.1% |
| EV/EBITDA |
38.10 - 53.63 |
45.67 |
-65.2% |
| EPV |
8.92 - 15.23 |
12.08 |
-90.8% |
| DDM - Stable |
22.40 - 164.58 |
93.49 |
-28.8% |
| DDM - Multi |
54.50 - 315.97 |
93.42 |
-28.8% |
Aaon Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,669.63 |
| Beta |
1.74 |
| Outstanding shares (mil) |
81.28 |
| Enterprise Value (mil) |
10,741.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.31% |
| Cost of Debt |
4.25% |
| WACC |
8.29% |