investorscraft@gmail.com

Intrinsic ValueAviva PLC (AV-A.L)

Previous Close£105.00
Intrinsic Value
Upside potential
Previous Close
£105.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aviva PLC is a leading multiline insurer with deep historical roots in the UK, tracing back to the 17th century. The company operates in the diversified insurance sector, offering life, general, and health insurance products, alongside wealth management and retirement solutions. Aviva’s core revenue model is driven by premiums from its insurance policies, investment income, and fees from asset management services. The company holds a strong market position in the UK and Ireland, with a growing presence in Canada and Europe. Aviva’s diversified portfolio mitigates risks associated with economic cycles, while its long-standing brand recognition and extensive distribution network enhance customer retention. The insurer’s strategic focus on digital transformation and cost efficiency strengthens its competitive edge in an evolving industry landscape. Aviva’s ability to cross-sell products and leverage its scale positions it as a resilient player in the global insurance market.

Revenue Profitability And Efficiency

Aviva reported revenue of £31.76 billion, with net income of £683 million, reflecting a net margin of approximately 2.15%. The company’s operating cash flow stood at £8.45 billion, indicating strong cash generation capabilities. Capital expenditures were minimal at -£50 million, suggesting efficient capital allocation. The diluted EPS of 23p underscores modest but stable earnings power, supported by disciplined underwriting and cost management.

Earnings Power And Capital Efficiency

Aviva’s earnings are underpinned by its diversified insurance and investment operations, generating consistent cash flows. The company’s capital efficiency is evident in its ability to maintain robust operating cash flows (£8.45 billion) relative to net income (£683 million). This highlights effective working capital management and a focus on high-margin segments, though low net margins indicate competitive pressures in the insurance sector.

Balance Sheet And Financial Health

Aviva’s balance sheet remains solid, with cash and equivalents of £23.48 billion providing ample liquidity. Total debt of £6.89 billion is manageable, given the company’s strong cash position and recurring cash flows. The insurer’s financial health is further supported by its ability to cover interest obligations and maintain a conservative leverage profile, ensuring resilience in volatile markets.

Growth Trends And Dividend Policy

Aviva’s growth is driven by organic expansion in core markets and strategic acquisitions. The company’s dividend per share of 58.75p reflects a commitment to shareholder returns, supported by stable cash flows. While growth in net income has been modest, Aviva’s focus on cost optimization and digital innovation may enhance future profitability and dividend sustainability.

Valuation And Market Expectations

With a market cap of £4.25 billion and a beta of 0.51, Aviva is perceived as a lower-risk investment relative to the broader market. The stock’s valuation reflects steady but slow growth expectations, aligned with its mature industry positioning. Investors likely prioritize dividend yield and stability over high growth, given the company’s defensive characteristics.

Strategic Advantages And Outlook

Aviva’s strategic advantages include its diversified product mix, strong brand, and operational scale. The company’s focus on digital transformation and cost efficiency positions it well for long-term competitiveness. While macroeconomic and regulatory challenges persist, Aviva’s resilient business model and solid balance sheet provide a stable foundation for sustained performance in the insurance sector.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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