As of 2025-05-04, the Intrinsic Value of Aon PLC (AON) is 418.00 USD. This Aon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 356.25 USD, the upside of Aon PLC is 17.30%.
The range of the Intrinsic Value is 270.42 - 820.88 USD
Based on its market price of 356.25 USD and our intrinsic valuation, Aon PLC (AON) is undervalued by 17.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 270.42 - 820.88 | 418.00 | 17.3% |
| DCF (Growth 10y) | 376.98 - 1,037.13 | 555.10 | 55.8% |
| DCF (EBITDA 5y) | 166.62 - 413.53 | 282.25 | -20.8% |
| DCF (EBITDA 10y) | 251.75 - 529.75 | 377.54 | 6.0% |
| Fair Value | 238.59 - 238.59 | 238.59 | -33.03% |
| P/E | 241.89 - 406.54 | 341.44 | -4.2% |
| EV/EBITDA | 101.35 - 338.25 | 237.91 | -33.2% |
| EPV | 154.44 - 222.08 | 188.26 | -47.2% |
| DDM - Stable | 119.75 - 385.75 | 252.75 | -29.1% |
| DDM - Multi | 261.66 - 644.89 | 371.10 | 4.2% |
| Market Cap (mil) | 76,928.63 |
| Beta | 0.21 |
| Outstanding shares (mil) | 215.94 |
| Enterprise Value (mil) | 93,596.63 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.83% |
| Cost of Debt | 4.70% |
| WACC | 7.10% |