As of 2024-12-14, the Intrinsic Value of Aon PLC (AON) is
368.45 USD. This Aon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 361.19 USD, the upside of Aon PLC is
2.00%.
The range of the Intrinsic Value is 181.05 - 1,886.61 USD
368.45 USD
Intrinsic Value
Aon Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
181.05 - 1,886.61 |
368.45 |
2.0% |
| DCF (Growth 10y) |
222.23 - 2,011.38 |
420.44 |
16.4% |
| DCF (EBITDA 5y) |
108.73 - 294.98 |
208.60 |
-42.2% |
| DCF (EBITDA 10y) |
160.09 - 384.54 |
272.51 |
-24.6% |
| Fair Value |
281.59 - 281.59 |
281.59 |
-22.04% |
| P/E |
191.93 - 390.77 |
321.63 |
-11.0% |
| EV/EBITDA |
75.52 - 278.13 |
162.92 |
-54.9% |
| EPV |
97.25 - 178.12 |
137.69 |
-61.9% |
| DDM - Stable |
133.65 - 1,050.24 |
591.94 |
63.9% |
| DDM - Multi |
228.96 - 1,377.67 |
390.55 |
8.1% |
Aon Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
78,114.56 |
| Beta |
0.15 |
| Outstanding shares (mil) |
216.27 |
| Enterprise Value (mil) |
94,101.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.43% |
| Cost of Debt |
4.59% |
| WACC |
6.99% |