|
Real-time Estimate
Cboe BZX
10:04:31 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 322.56 USD | +2.16% |
|
+5.38% | -8.38% |
| 10-28 | Aon Shares Rise After Q3 Adjusted Earnings, Revenue Beat | MT |
| 10-28 | Evercore ISI Adjusts Price Target on Aon to $423 From $375 | MT |
Company Valuation: Aon plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 66,223 | 62,085 | 58,267 | 77,674 | 75,846 | 66,996 | - | - |
| Change | - | -6.25% | -6.15% | 33.31% | -2.35% | -11.67% | - | - |
| Enterprise Value (EV) 1 | 74,779 | 71,713 | 68,319 | 93,386 | 88,297 | 79,230 | 85,462 | 82,868 |
| Change | - | -4.1% | -4.73% | 36.69% | -5.45% | -10.27% | 7.87% | -3.04% |
| P/E | 54.2x | 24.7x | 23.3x | 28.8x | 20.7x | 22x | 20.2x | 17.5x |
| PBR | 60.8x | -117x | -70x | 12.7x | 8.09x | 6.32x | 5.05x | 4.11x |
| PEG | - | 0x | 7.64x | -180.14x | 0.6x | -1.4x | 2.28x | 1.1x |
| Capitalization / Revenue | 5.43x | 4.98x | 4.36x | 4.95x | 4.41x | 3.73x | 3.09x | 2.93x |
| EV / Revenue | 6.13x | 5.75x | 5.11x | 5.95x | 5.14x | 4.41x | 3.95x | 3.63x |
| EV / EBITDA | 19.4x | 18x | 15.7x | 18.2x | 15.4x | 12.6x | 11.6x | 10.4x |
| EV / EBIT | 20.4x | 18.7x | 16.2x | 18.9x | 15.9x | 13.3x | 12x | 10.6x |
| EV / FCF | 36.6x | 23.7x | 21.5x | 33.2x | 27.4x | 22.7x | 20.4x | 17.1x |
| FCF Yield | 2.73% | 4.22% | 4.66% | 3.02% | 3.64% | 4.41% | 4.91% | 5.85% |
| Dividend per Share 2 | 1.99 | 2.19 | 2.41 | 2.64 | 2.91 | 3.173 | 3.471 | 3.815 |
| Rate of return | 0.66% | 0.73% | 0.83% | 0.74% | 0.82% | 1% | 1.1% | 1.21% |
| EPS 2 | 5.55 | 12.14 | 12.51 | 12.49 | 17.02 | 14.35 | 15.62 | 18.07 |
| Distribution rate | 35.9% | 18% | 19.3% | 21.1% | 17.1% | 22.1% | 22.2% | 21.1% |
| Net sales 1 | 12,193 | 12,479 | 13,376 | 15,698 | 17,181 | 17,963 | 21,652 | 22,856 |
| EBITDA 1 | 3,852 | 3,991 | 4,342 | 5,122 | 5,751 | 6,276 | 7,336 | 8,004 |
| EBIT 1 | 3,673 | 3,840 | 4,223 | 4,939 | 5,563 | 5,959 | 7,144 | 7,817 |
| Net income 1 | 1,255 | 2,589 | 2,564 | 2,654 | 3,695 | 3,009 | 3,398 | 4,081 |
| Net Debt 1 | 8,556 | 9,628 | 10,052 | 15,712 | 12,451 | 12,234 | 18,467 | 15,872 |
| Reference price 2 | 300.56 | 300.14 | 291.02 | 359.16 | 352.88 | 315.72 | 315.72 | 315.72 |
| Nbr of stocks (in thousands) | 220,332 | 206,853 | 200,216 | 216,266 | 214,935 | 212,200 | - | - |
| Announcement Date | 2/4/22 | 2/3/23 | 2/2/24 | 1/31/25 | 1/30/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22x | 4.41x | 12.62x | 1% | 67B | |
| 14.17x | - | - | 4.27% | 181B | |
| 12.67x | 3.11x | 10.94x | 1.13% | 136B | |
| 15.72x | 1.87x | - | 5.19% | 113B | |
| 10.35x | 0.9x | - | 5.89% | 96.04B | |
| 22.35x | 3.81x | 13.46x | 1.95% | 91.44B | |
| 33.71x | 4.71x | 14.54x | 1.07% | 66.76B | |
| 11.34x | 0.71x | - | 3.51% | 36.27B | |
| 8.78x | 1.37x | - | 1.88% | 34.77B | |
| 19.38x | 3.27x | 11.72x | 1.18% | 29.87B | |
| Average | 17.05x | 2.68x | 12.66x | 2.71% | 85.23B | |
| Weighted average by Cap. | 16.57x | 2.76x | 12.49x | 3.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AON Stock
- Valuation Aon plc
Select your edition
All financial news and data tailored to specific country editions
