As of 2025-12-15, the Intrinsic Value of Aon PLC (AON) is 394.54 USD. This Aon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 353.79 USD, the upside of Aon PLC is 11.50%.
The range of the Intrinsic Value is 232.42 - 1,003.44 USD
Based on its market price of 353.79 USD and our intrinsic valuation, Aon PLC (AON) is undervalued by 11.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 232.42 - 1,003.44 | 394.54 | 11.5% |
| DCF (Growth 10y) | 296.20 - 1,148.46 | 476.61 | 34.7% |
| DCF (EBITDA 5y) | 89.92 - 210.52 | 120.37 | -66.0% |
| DCF (EBITDA 10y) | 157.73 - 303.21 | 197.76 | -44.1% |
| Fair Value | 255.70 - 255.70 | 255.70 | -27.73% |
| P/E | 157.81 - 358.89 | 282.22 | -20.2% |
| EV/EBITDA | 57.59 - 314.02 | 155.46 | -56.1% |
| EPV | 153.39 - 236.27 | 194.83 | -44.9% |
| DDM - Stable | 133.01 - 555.72 | 344.36 | -2.7% |
| DDM - Multi | 230.00 - 733.76 | 348.63 | -1.5% |
| Market Cap (mil) | 76,043.63 |
| Beta | 0.32 |
| Outstanding shares (mil) | 214.94 |
| Enterprise Value (mil) | 91,738.63 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.85% |
| Cost of Debt | 4.77% |
| WACC | 7.13% |