AON
Aon PLC
Price:  
382.39 
USD
Volume:  
962,228.00
Ireland | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Aon Intrinsic Value

1.20 %
Upside

As of 2025-02-06, the Intrinsic Value of Aon PLC (AON) is 386.86 USD. This Aon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 382.39 USD, the upside of Aon PLC is 1.20%.

The range of the Intrinsic Value is 211.61 - 1,232.76 USD

382.39 USD
Stock Price
386.86 USD
Intrinsic Value
Intrinsic Value Details

Aon Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 211.61 - 1,232.76 386.86 1.2%
DCF (Growth 10y) 257.88 - 1,317.90 440.93 15.3%
DCF (EBITDA 5y) 144.73 - 298.93 226.19 -40.8%
DCF (EBITDA 10y) 200.09 - 382.00 291.86 -23.7%
Fair Value 281.59 - 281.59 281.59 -26.36%
P/E 191.26 - 405.60 331.79 -13.2%
EV/EBITDA 107.34 - 263.00 183.79 -51.9%
EPV 113.00 - 168.49 140.75 -63.2%
DDM - Stable 149.78 - 753.24 451.51 18.1%
DDM - Multi 258.57 - 983.34 406.26 6.2%

Aon Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 82,699.48
Beta 0.31
Outstanding shares (mil) 216.27
Enterprise Value (mil) 98,686.48
Market risk premium 4.60%
Cost of Equity 7.30%
Cost of Debt 4.59%
WACC 6.87%