investorscraft@gmail.com

Intrinsic Value of AAON, Inc. (AAON)

Previous Close$81.65
Intrinsic Value
Upside potential
Previous Close
$81.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AAON, Inc. is a leading manufacturer of premium heating, ventilation, and air conditioning (HVAC) equipment, serving commercial and industrial markets. The company differentiates itself through energy-efficient, customizable solutions tailored to specific customer needs, including rooftop units, chillers, and air handlers. AAON operates in a highly competitive sector dominated by large multinational players but maintains a strong niche presence by focusing on innovation, quality, and superior customer service. Its vertically integrated manufacturing approach allows for cost control and rapid adaptation to market demands. The company primarily targets North American markets, leveraging its reputation for reliability and performance in harsh climates. AAON’s direct sales model and extensive dealer network enhance its market penetration, while its emphasis on sustainability aligns with growing regulatory and customer preferences for green building solutions.

Revenue Profitability And Efficiency

AAON reported revenue of $1.20 billion for FY 2024, with net income of $168.6 million, reflecting a net margin of approximately 14.0%. Diluted EPS stood at $2.02, demonstrating solid profitability. Operating cash flow was robust at $192.5 million, though capital expenditures of $213.2 million indicate significant reinvestment in production capacity and technology. The company’s efficiency metrics suggest disciplined cost management despite inflationary pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its premium product positioning and operational leverage. AAON’s capital efficiency is evident in its ability to generate strong cash flows relative to its asset base. However, elevated capital expenditures in FY 2024 may temporarily weigh on free cash flow, though these investments are likely aimed at sustaining long-term growth and competitive advantages.

Balance Sheet And Financial Health

AAON’s balance sheet shows $14,000 in cash and equivalents, with total debt of $171.0 million, indicating a leveraged but manageable position. The company’s financial health appears stable, supported by consistent operating cash flows. Shareholders’ equity remains solid, though the high capex outlay suggests a focus on growth rather than immediate deleveraging.

Growth Trends And Dividend Policy

AAON has demonstrated steady revenue growth, driven by demand for energy-efficient HVAC solutions. The company pays a modest dividend of $0.32 per share, reflecting a balanced approach between shareholder returns and reinvestment. Future growth may hinge on expansion into new geographic markets and product innovations, particularly in sustainable HVAC technologies.

Valuation And Market Expectations

The market likely values AAON for its niche expertise and consistent profitability. Trading multiples may reflect expectations of mid-single-digit revenue growth and margin stability. Investors appear to reward the company’s ability to maintain premium pricing and navigate supply chain challenges, though valuation could be sensitive to macroeconomic conditions affecting construction and industrial activity.

Strategic Advantages And Outlook

AAON’s strategic advantages include its engineering expertise, customization capabilities, and strong dealer relationships. The outlook remains positive, supported by regulatory tailwinds for energy-efficient systems and the company’s focus on R&D. Risks include competition from larger HVAC manufacturers and potential cyclical downturns in commercial construction, but AAON’s niche focus and operational discipline position it well for sustained performance.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount