AON
Aon PLC
Price:  
315.32 
USD
Volume:  
558,486.00
Ireland | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Aon Intrinsic Value

%
Upside

As of 2024-02-25, the Intrinsic Value of Aon PLC (AON) is 321.94 USD. This Aon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 315.32 USD, the upside of Aon PLC is %.

The range of the Intrinsic Value is 196.55 - 706.74 USD

315.32 USD
Stock Price
321.94 USD
Intrinsic Value
Intrinsic Value Details

Aon Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 196.55 - 706.74 321.94 2.1%
DCF (Growth 10y) 192.75 - 627.01 300.35 -4.7%
DCF (EBITDA 5y) 207.98 - 265.66 251.25 -20.3%
DCF (EBITDA 10y) 218.52 - 293.25 266.89 -15.4%
Fair Value 320.15 - 320.15 320.15 1.53%
P/E 128.32 - 352.07 276.47 -12.3%
EV/EBITDA 257.29 - 374.63 321.79 2.1%
EPV 125.59 - 172.97 149.28 -52.7%
DDM - Stable 138.99 - 500.17 319.58 1.4%
DDM - Multi 164.30 - 452.39 240.20 -23.8%

Aon Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 63,133.37
Beta 0.58
Outstanding shares (mil) 200.22
Enterprise Value (mil) 73,554.37
Market risk premium 4.60%
Cost of Equity 8.38%
Cost of Debt 5.00%
WACC 7.76%