Previous Close | $355.67 |
Intrinsic Value | $191.95 |
Upside potential | -46% |
Data is not available at this time.
Aon plc operates as a leading global professional services firm specializing in risk, retirement, and health solutions. The company serves clients across industries, including corporations, insurers, and governments, through its core segments: Commercial Risk, Reinsurance, Health, Wealth, and Human Capital. Aon’s revenue model is primarily fee-based, driven by advisory services, brokerage, and data analytics, positioning it as a trusted intermediary in complex risk management and employee benefits. The firm differentiates itself through its Aon United strategy, which integrates cross-segment expertise to deliver tailored solutions. In the competitive insurance brokerage and consulting sector, Aon maintains a top-tier market position alongside peers like Marsh & McLennan. Its global scale, proprietary data platforms (e.g., Aon Insights), and strategic acquisitions reinforce its ability to address evolving client needs, such as cyber risk and climate resilience. The company’s focus on innovation, including its Aon Business Services platform, enhances operational efficiency and client retention.
Aon reported $15.7 billion in revenue for FY 2024, with net income of $2.65 billion, reflecting a robust 16.9% net margin. Diluted EPS stood at $12.49, supported by disciplined cost management and revenue diversification. Operating cash flow of $3.04 billion underscores strong cash conversion, while capital expenditures of $218 million indicate moderate reinvestment needs relative to scale.
The company’s earnings power is evident in its consistent profitability and high return on invested capital (ROIC), driven by asset-light operations and recurring revenue streams. Aon’s capital efficiency is further highlighted by its ability to generate substantial free cash flow, which funds dividends, share repurchases, and strategic M&A.
Aon’s balance sheet shows $1.09 billion in cash and equivalents against $17.89 billion in total debt, reflecting a leveraged but manageable position. The debt load is typical for the industry, supported by strong cash flows and investment-grade credit ratings. Liquidity remains adequate for operational and growth needs.
Organic revenue growth has been steady, fueled by demand for risk advisory and health solutions. Aon’s dividend policy is shareholder-friendly, with a $2.66 annual dividend per share, though the payout ratio remains conservative to prioritize reinvestment and M&A. Share buybacks further enhance capital returns.
The market values Aon at a premium multiple, reflecting its leadership position, sticky client relationships, and growth potential in high-margin segments like cyber and analytics. Consensus estimates project mid-single-digit revenue growth and margin expansion, assuming continued execution on cross-selling and cost initiatives.
Aon’s strategic advantages include its global footprint, data-driven insights, and integrated service model. Near-term headwinds like macroeconomic volatility are offset by long-term tailwinds in risk complexity and workforce solutions. The outlook remains positive, with management focused on technology adoption and strategic partnerships to sustain competitive differentiation.
Aon plc 10-K (FY 2024), investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |