|
Market Closed -
London S.E.
09:30:05 2026-09-01 EDT
|
5-day change | 1st Jan Change | ||
| 318.31 USD | -10.96% |
|
-10.64% | -10.34% |
| 09-04 | Aon Insider Bought Shares Worth $6,549,688, According to a Recent SEC Filing | MT |
| 09-03 | Jefferies Adjusts Price Target on Aon to $387 From $414, Maintains Buy Rating | 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 | 68,536 | - | - |
| Change | - | -6.25% | -6.15% | 33.31% | -2.35% | -9.64% | - | - |
| Enterprise Value (EV) 1 | 74,779 | 71,713 | 68,319 | 93,386 | 88,297 | 81,122 | 77,653 | 73,628 |
| Change | - | -4.1% | -4.73% | 36.69% | -5.45% | -8.13% | -4.28% | -5.18% |
| P/E | 54.2x | 24.7x | 23.3x | 28.8x | 20.7x | 21.7x | 22.4x | 18.9x |
| PBR | 60.8x | -117x | -70x | 12.7x | 8.09x | 6.76x | 5.38x | 4.29x |
| PEG | - | 0x | 7.64x | -180.14x | 0.6x | -1.7x | -7.52x | 1x |
| Capitalization / Revenue | 5.43x | 4.98x | 4.36x | 4.95x | 4.41x | 3.83x | 3.13x | 2.96x |
| EV / Revenue | 6.13x | 5.75x | 5.11x | 5.95x | 5.14x | 4.53x | 3.55x | 3.18x |
| EV / EBITDA | 19.4x | 18x | 15.7x | 18.2x | 15.4x | 13.4x | 10.5x | 8.98x |
| EV / EBIT | 20.4x | 18.7x | 16.2x | 18.9x | 15.9x | 13.7x | 10.8x | 9.13x |
| EV / FCF | 36.6x | 23.7x | 21.5x | 33.2x | 27.4x | 22.9x | 18x | 15.7x |
| FCF Yield | 2.73% | 4.22% | 4.66% | 3.02% | 3.64% | 4.36% | 5.56% | 6.36% |
| Dividend per Share 2 | 1.99 | 2.19 | 2.41 | 2.64 | - | 3.178 | 3.471 | 3.828 |
| Rate of return | 0.66% | 0.73% | 0.83% | 0.74% | - | 0.98% | 1.07% | 1.18% |
| EPS 2 | 5.55 | 12.14 | 12.51 | 12.49 | 17.02 | 14.88 | 14.44 | 17.13 |
| Distribution rate | 35.9% | 18% | 19.3% | 21.1% | - | 21.4% | 24% | 22.3% |
| Net sales 1 | 12,193 | 12,479 | 13,376 | 15,698 | 17,181 | 17,909 | 21,867 | 23,180 |
| EBITDA 1 | 3,852 | 3,991 | 4,342 | 5,122 | 5,751 | 6,071 | 7,377 | 8,200 |
| EBIT 1 | 3,673 | 3,840 | 4,223 | 4,939 | 5,563 | 5,931 | 7,217 | 8,067 |
| Net income 1 | 1,255 | 2,589 | 2,564 | 2,654 | 3,695 | 3,128 | 2,929 | 3,958 |
| Net Debt 1 | 8,556 | 9,628 | 10,052 | 15,712 | 12,451 | 12,587 | 9,117 | 5,093 |
| Reference price 2 | 300.56 | 300.14 | 291.02 | 359.16 | 352.88 | 323.09 | 323.09 | 323.09 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.71x | 4.53x | 13.36x | 0.98% | 68.54B | |
| 30.44x | 4.73x | 14.58x | 1.06% | 67.34B | |
| 11.45x | 0.71x | - | 3.48% | 38.14B | |
| 19.86x | 3.38x | 12.12x | 1.13% | 31.09B | |
| 20.58x | 4.38x | 12.4x | 0.95% | 23.9B | |
| 12.83x | - | - | 7.09% | 11.7B | |
| 45.91x | 2.56x | 8.27x | 1.22% | 5.12B | |
| 86.64x | 21.9x | 36.2x | -.--% | 4.56B | |
| 18.35x | 3.23x | 9.83x | 3.91% | 4.55B | |
| Average | 29.75x | 5.68x | 15.25x | 2.2% | 28.33B | |
| Weighted average by Cap. | 23.33x | 4.08x | 13.76x | 1.71% |
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
