investorscraft@gmail.com

Intrinsic value of Aon plc (AON)

Previous Close$287.53
Intrinsic Value
Upside potential
Previous Close
$287.53
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh52.03 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Aon plc, a professional services firm, provides advice and solutions to clients focused on risk, retirement, and health worldwide. It offers commercial risk solutions, including retail brokerage, cyber, and global risk consulting solutions, as well as acts as a captive insurance solutions provider; and health solutions, such as health and benefits brokerages, and health care exchanges. The company also provides treaty and facultative reinsurance, as well as mergers and acquisition, capital raising, strategic advisory, restructuring, and recapitalization services; insurance-linked securities; and corporate finance advisory services, capital markets solutions, and risk management products. In addition, it offers strategic design consulting services on their retirement programs, actuarial services, and risk management for organizations; advice services on developing and maintaining investment programs across a range of plan types, including defined benefit plans, defined contribution plans, endowments, and foundations for public and private companies, and other institutions; and advice and solutions that help clients in accelerating business outcomes by enhancing the performance of their people, including assessment and optimized deployment, as well as the design, alignment, and benchmarking of compensation to business strategy and performance outcomes. Further, the company develops, markets, and administers customized insurance programs and specialty market solutions for organizations, and their members or affiliates; operates the Global Risk Insight Platform, which provides data, analytics, engagement, and consulting services; and offers ReView that provides advisory, analysis, and benchmarking services to help reinsurers. Aon plc has collaboration with Athenium Analytics to develop a claims quality platform to enable insurers to identify high-risk claims. The company was founded in 1919 and is based in London, the United Kingdom.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %10.2NaN
Revenue, $12194NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m10104NaN
Operating income, $m2090NaN
EBITDA, $m2416NaN
Interest expense (income), $mNaN
Earnings before tax, $m1878NaN
Tax expense, $m623NaN
Net income, $m1255NaN

BALANCE SHEET

Cash and short-term investments, $m836NaN
Total assets, $m31917NaN
Adjusted assets (=assets-cash), $m31081NaN
Average production assets, $m10605NaN
Working capital, $m282NaN
Total debt, $m10423NaN
Total liabilities, $m30856NaN
Total equity, $m1061NaN
Debt-to-equity ratio9.824NaN
Adjusted equity ratio0.052NaN

CASH FLOW

Net income, $m1255NaN
Depreciation, amort., depletion, $m326NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m2182NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-137NaN
Free cash flow, $m2319NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m282
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount