|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 324.04 USD | +0.73% |
|
+1.88% | -8.21% |
| 10:12am | Autonomous Research Adjusts Price Target on Aon to $375 From $373, Maintains Neutral Rating | MT |
| Feb. 16 | Aon plc Announces Executive Changes | CI |
Company Valuation: Aon plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 66,223 | 62,085 | 58,267 | 77,674 | 75,846 | 68,926 | - | - |
| Change | - | -6.25% | -6.15% | 33.31% | -2.35% | -9.12% | - | - |
| Enterprise Value (EV) 1 | 74,779 | 71,713 | 68,319 | 93,386 | 88,297 | 82,638 | 81,952 | 81,342 |
| Change | - | -4.1% | -4.73% | 36.69% | -5.45% | -6.41% | -0.83% | -0.74% |
| P/E ratio | 54.2x | 24.7x | 23.3x | 28.8x | 20.7x | 20.7x | 17.6x | 16.2x |
| PBR | 60.8x | -117x | -70x | 12.7x | 8.09x | 6.74x | 5.88x | 4.71x |
| PEG | - | 0x | 7.64x | -180.14x | 0.6x | -2.34x | 1x | 1.77x |
| Capitalization / Revenue | 5.43x | 4.98x | 4.36x | 4.95x | 4.41x | 3.81x | 3.58x | 3.38x |
| EV / Revenue | 6.13x | 5.75x | 5.11x | 5.95x | 5.14x | 4.57x | 4.26x | 3.99x |
| EV / EBITDA | 19.4x | 18x | 15.7x | 18.2x | 15.4x | 13.5x | 12.3x | 11.4x |
| EV / EBIT | 20.4x | 18.7x | 16.2x | 18.9x | 15.9x | 13.8x | 12.5x | 11.5x |
| EV / FCF | 36.6x | 23.7x | 21.5x | 33.2x | 27.4x | 21.4x | 18x | 16.5x |
| FCF Yield | 2.73% | 4.22% | 4.66% | 3.02% | 3.64% | 4.67% | 5.57% | 6.06% |
| Dividend per Share 2 | 1.99 | 2.19 | 2.41 | 2.64 | - | 3.126 | 3.385 | 3.58 |
| Rate of return | 0.66% | 0.73% | 0.83% | 0.74% | - | 0.97% | 1.05% | 1.11% |
| EPS 2 | 5.55 | 12.14 | 12.51 | 12.49 | 17.02 | 15.51 | 18.24 | 19.91 |
| Distribution rate | 35.9% | 18% | 19.3% | 21.1% | - | 20.1% | 18.6% | 18% |
| Net sales 1 | 12,193 | 12,479 | 13,376 | 15,698 | 17,181 | 18,081 | 19,249 | 20,373 |
| EBITDA 1 | 3,852 | 3,991 | 4,342 | 5,122 | 5,751 | 6,125 | 6,675 | 7,144 |
| EBIT 1 | 3,673 | 3,840 | 4,223 | 4,939 | 5,563 | 6,003 | 6,536 | 7,047 |
| Net income 1 | 1,255 | 2,589 | 2,564 | 2,654 | 3,695 | 3,336 | 3,848 | 4,121 |
| Net Debt 1 | 8,556 | 9,628 | 10,052 | 15,712 | 12,451 | 13,712 | 13,026 | 12,417 |
| Reference price 2 | 300.56 | 300.14 | 291.02 | 359.16 | 352.88 | 321.70 | 321.70 | 321.70 |
| Nbr of stocks (in thousands) | 220,332 | 206,853 | 200,216 | 216,266 | 214,935 | 214,254 | - | - |
| Announcement Date | 2/4/22 | 2/3/23 | 2/2/24 | 1/31/25 | 1/30/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.74x | 4.57x | 13.49x | 0.97% | 68.93B | |
| 31.37x | 4.55x | 13.96x | 1.22% | 53.57B | |
| 17.88x | 3.18x | 11.61x | 1.27% | 27.36B | |
| 20.33x | 4.04x | 11.61x | 0.98% | 23.31B | |
| 12.53x | - | - | 7.58% | 10.33B | |
| 36.09x | 2.38x | 7.65x | 1.34% | 5.02B | |
| 14.77x | 2.85x | 8.61x | 4.92% | 3.34B | |
| 65.39x | 18.1x | 30.12x | - | 2.61B | |
| 19.33x | 2.41x | 7.11x | 3.87% | 2.31B | |
| -47.14x | 1.89x | 8.39x | -.--% | 1.58B | |
| Average | 19.13x | 4.89x | 12.50x | 2.46% | 19.83B | |
| Weighted average by Cap. | 23.06x | 4.35x | 12.98x | 1.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- AON Stock
- Valuation Aon plc
Select your edition
All financial news and data tailored to specific country editions
