AAON, Inc. logo AAON - AAON, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 5
HOLD 0
SELL 0
STRONG
SELL
0
| PRICE TARGET: $118.00 DETAILS
HIGH: $118.00
LOW: $118.00
MEDIAN: $118.00
CONSENSUS: $118.00
UPSIDE: 47.91%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 312.3% above fair value
Current Price $79.78
Bear Case $15.48 80.6% downside ($15.48 - $79.78) / $79.78 = -80.6% $1.29 × 12x P/E
Fair Value $19.35 75.7% downside ($19.35 - $79.78) / $79.78 = -75.7% $1.29 × 15x P/E
Bull Case $23.22 70.9% downside ($23.22 - $79.78) / $79.78 = -70.9% $1.29 × 18x P/E

Adjust Assumptions

15.0x
1.29$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 61.8x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $1.29, the base-case value is $19.35 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (5 analysts) $118.00
Analyst Range $118.00 – $118.00
Divergence from AlphaVal 84%

Warnings

Wall Street's average price target is $118.00 (from 5 analysts). Our estimate is 84% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples