AAON, Inc. (AAON)
Construction · Industrials · $11.2B
Intrinsic Value (Consensus)
$16.39
Current Price
$136.75
Margin of Safety
-88%
88% Above Intrinsic Value
Value: $16
Price: $137
Valuation Model Estimates
Current Price: $136.75
DCF (Discounted Cash Flow)
$21.23
Graham Number
Not applicable
—
Earnings Power Value
$11.10
Relative Value (P/E)
$16.83
Dividend Discount Model
$2.08
Consensus Value
$16.39
Model Assumptions
Discount Rate
10.3%
Growth Rate
11.8%
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%.
Health Score
D
44
Profitability
10/25
Strength
17/25
Valuation
7/25
Growth
10/25
Key Financials
- EPS (TTM)
- $1.42
- EPS (Forward)
- $1.59
- 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
- 11.8%
- Dividend Yield
- 0.4%
- Beta
- 1.42
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-21
Source: Yahoo Finance