Company Valuation: Aviva plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 15,436 12,392 11,822 12,453 20,799 21,452 - -
Change - -19.72% -4.6% 5.34% 67.02% 3.14% - -
Enterprise Value (EV) 15,436 12,392 11,822 12,453 23,516 21,452 21,452 21,452
Change - -19.72% -4.6% 5.34% 88.83% -8.78% 0% 0%
P/E 8.19x -11.6x 11.7x 19.9x 25.4x 15x 11.7x 10.3x
PBR 0.83x 1.1x 1.28x 1.51x 1.96x 2.2x 2.11x 1.99x
PEG - 0x -0x -0.5x 1.8x 0.2x 0.4x 0.8x
Capitalization / Revenue 334,108x 359,695x 314,858x 276,978x 460,417x - - -
EV / Revenue - - - - - - - -
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.42x 7.39x 6.94x
EV / FCF -0x 0x 0x - - 13.1x 12.7x 11.9x
FCF Yield -19.1% 128% 12.3% - - 7.64% 7.9% 8.4%
Dividend per Share 2 0.2901 0.31 0.334 0.357 0.393 0.4145 0.4441 0.4744
Rate of return 5.37% 7% 7.68% 7.62% 5.74% 5.78% 6.19% 6.61%
EPS 2 0.6592 -0.382 0.372 0.236 0.269 0.4774 0.6128 0.6933
Distribution rate 44% -81.2% 89.8% 151% 146% 86.8% 72.5% 68.4%
Net sales 46,202 34,451 37,546 44,962 45,175 - - -
EBITDA - - - - - - - -
EBIT 1 2,768 2,683 1,946 2,258 2,670 2,547 2,902 3,091
Net income 1 1,966 -1,160 1,085 683 924 1,309 1,878 2,068
Net Debt - - - - 2,717 - - -
Reference price 2 5.400 4.428 4.347 4.688 6.844 7.172 7.172 7.172
Nbr of stocks (in thousands) 2,858,603 2,798,521 2,719,498 2,656,456 3,039,060 2,991,047 - -
Announcement Date 3/2/22 3/9/23 3/7/24 2/27/25 3/5/26 - - -
1GBP in Million2GBP
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.96x - - 5.8% 29.14B
6.37x4.83x - 5.54% 134B
10.55x0.86x - 5.75% 103B
12.85x - - 2.95% 95.57B
13.57x1.03x1.04x4.24% 75.65B
14.07x - - 3.31% 70.64B
12.03x - - 2.51% 59.39B
16.33x3.1x - 2.11% 58.24B
16.77x - - 3.05% 57.26B
11.73x - - 4.69% 44.87B
Average 12.92x 2.45x 1.04x 3.99% 72.76B
Weighted average by Cap. 12.06x 2.68x 1.04x 4.12%

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