|
Market Closed -
London S.E.
09:30:01 2026-09-25 EDT
|
After hours 14:44:53 | |||
| 277.00 USD | -10.63% |
|
274.20 | -1.01% |
| 09-28 | Aon plc Launches Power Lifecycle Program to Support Conventional Gas Power Projects Powering Digital Infrastructure Growth | CI |
| 09-28 | Aon Launches Insurance Program for Gas Power Projects | 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 | 57,719 | - | - |
| Change | - | -6.25% | -6.15% | 33.31% | -2.35% | -23.9% | - | - |
| Enterprise Value (EV) 1 | 74,779 | 71,713 | 68,319 | 93,386 | 88,297 | 70,314 | 74,945 | 71,467 |
| Change | - | -4.1% | -4.73% | 36.69% | -5.45% | -20.37% | 6.59% | -4.64% |
| P/E | 54.2x | 24.7x | 23.3x | 28.8x | 20.7x | 18.7x | 20.3x | 16.1x |
| PBR | 60.8x | -117x | -70x | 12.7x | 8.09x | 5.7x | 4.53x | 3.61x |
| PEG | - | 0x | 7.64x | -180.14x | 0.6x | -1.3x | -2.68x | 0.6x |
| Capitalization / Revenue | 5.43x | 4.98x | 4.36x | 4.95x | 4.41x | 3.22x | 2.65x | 2.51x |
| EV / Revenue | 6.13x | 5.75x | 5.11x | 5.95x | 5.14x | 3.92x | 3.44x | 3.11x |
| EV / EBITDA | 19.4x | 18x | 15.7x | 18.2x | 15.4x | 11.5x | 10.2x | 8.84x |
| EV / EBIT | 20.4x | 18.7x | 16.2x | 18.9x | 15.9x | 11.9x | 10.4x | 8.94x |
| EV / FCF | 36.6x | 23.7x | 21.5x | 33.2x | 27.4x | 19.1x | 16.5x | 15x |
| FCF Yield | 2.73% | 4.22% | 4.66% | 3.02% | 3.64% | 5.25% | 6.07% | 6.65% |
| Dividend per Share 2 | 1.99 | 2.19 | 2.41 | 2.64 | 2.91 | 3.18 | 3.471 | 3.815 |
| Rate of return | 0.66% | 0.73% | 0.83% | 0.74% | 0.82% | 1.17% | 1.28% | 1.4% |
| EPS 2 | 5.55 | 12.14 | 12.51 | 12.49 | 17.02 | 14.51 | 13.41 | 16.94 |
| Distribution rate | 35.9% | 18% | 19.3% | 21.1% | 17.1% | 21.9% | 25.9% | 22.5% |
| Net sales 1 | 12,193 | 12,479 | 13,376 | 15,698 | 17,181 | 17,923 | 21,778 | 22,990 |
| EBITDA 1 | 3,852 | 3,991 | 4,342 | 5,122 | 5,751 | 6,116 | 7,329 | 8,084 |
| EBIT 1 | 3,673 | 3,840 | 4,223 | 4,939 | 5,563 | 5,930 | 7,173 | 7,991 |
| Net income 1 | 1,255 | 2,589 | 2,564 | 2,654 | 3,695 | 3,097 | 2,834 | 3,730 |
| Net Debt 1 | 8,556 | 9,628 | 10,052 | 15,712 | 12,451 | 12,595 | 17,226 | 13,747 |
| Reference price 2 | 300.56 | 300.14 | 291.02 | 359.16 | 352.88 | 272.10 | 272.10 | 272.10 |
| Nbr of stocks (in thousands) | 220,332 | 206,853 | 200,216 | 216,266 | 214,935 | 212,125 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.16x | 4.23x | 13.04x | 1.21% | 58.82B | |
| 18.75x | 3.92x | 11.5x | 1.17% | 57.72B | |
| 10.88x | 0.68x | - | 3.66% | 35.47B | |
| 17.33x | 3x | 10.77x | 1.3% | 27.13B | |
| 17.35x | 3.84x | 10.88x | 1.13% | 20.16B | |
| 12.85x | - | - | 7.05% | 11.56B | |
| 41.75x | 2.42x | 7.81x | 1.34% | 4.65B | |
| 18.44x | 3.22x | 9.82x | 3.87% | 4.48B | |
| 72.48x | 18.23x | 30.14x | -.--% | 3.82B | |
| Average | 26.33x | 4.94x | 13.42x | 2.3% | 24.87B | |
| Weighted average by Cap. | 20.50x | 3.55x | 12.09x | 1.93% |
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
- 0XHL Stock
- Valuation Aon plc
Select your edition
All financial news and data tailored to specific country editions
