"The $95 target requires
no re-rating assumption —
only Memphis reaching full utilization."
The market prices execution risk. The $1.83B contracted backlog prices durability.
Four independent forces converge in 2026. Only one needs to be right.
A niche cleanroom supplier becomes a hyperscaler thermal infrastructure partner. The market is still catching up.
Five discrete de-risking events over 18 months. Each one confirms or denies the thesis independently.
FY2025 actuals. FY2026–2027 modeled at management's guided 29–31% gross margin with Memphis full utilization in H2 2026.
Chart shows BASX segment revenue. BASX-branded revenue (including liquid cooling lines in the AAON Coil Products segment) was $548M in FY2025 and is the basis for the branded revenue figures cited throughout this thesis.
| Period | EPS (Diluted) | YoY Change | Notes |
|---|---|---|---|
| FY2024 | $2.02 | — | Pre-disruption peak |
| FY2025 | $1.29 | -36.1% | ERP disruption + Memphis overhead drag |
| FY2026E — Our Model | $2.16 | +67.4% | Memphis unlock + ACP recovery |
| FY2026E — Consensus | $1.99 | +54.3% | Consensus misses Memphis H2 step-up |
| FY2027E | $2.98 | +38.0% | Memphis full utilization, BASX $1.05B |
Three independent lenses all converge on the same asymmetry.
| BASX Revenue Mix | 3.5x | 4.0x | 4.6x | 5.5x | 6.0x | 6.5x |
|---|
Five material risks identified. Each bear argument stated in full. Each rebuttal sourced to primary filings, transcripts, and alternative data.