AAON, Inc. (AAON)
Construction · Industrials · $10.4B
Intrinsic Value (Consensus)
$19.16
Current Price
$127.19
Margin of Safety
-84.9%
84.9% Above Intrinsic Value
Value: $19
Price: $127
Valuation Model Estimates
Current Price: $127.19
DCF (Discounted Cash Flow)
$0.07
Graham Number
Not applicable
—
Earnings Power Value
$12.52
Relative Value (P/E)
$25.80
Dividend Discount Model
$1.20
Consensus Value
$19.16
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.29
- EPS (Forward)
- $1.32
- Book Value
- —
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.4%
- Beta
- 1.40
Data last updated: 2026-06-12
Source: Yahoo Finance