investorscraft@gmail.com

Intrinsic ValueAviva PLC (AV-B.L)

Previous Close£100.00
Intrinsic Value
Upside potential
Previous Close
£100.00

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 a rich heritage dating back to the 17th century, operating primarily in the UK. The company provides a diversified range of insurance products, including life, general, and health insurance, alongside wealth management services. Aviva’s core revenue model is driven by underwriting premiums, investment income, and fee-based services, positioning it as a key player in the highly competitive insurance sector. The company’s historical strength in underwriting and risk management has allowed it to maintain a robust market presence, particularly in the UK, where it insures significant landmarks and institutions. Aviva’s diversified portfolio mitigates sector-specific risks, while its focus on digital transformation enhances operational efficiency and customer engagement. As a long-established insurer, Aviva benefits from brand recognition and a large customer base, though it faces challenges from newer, tech-driven competitors. Its strategic emphasis on simplifying operations and optimizing capital allocation underscores its commitment to sustainable growth.

Revenue Profitability And Efficiency

Aviva reported revenue of £31.76 billion for the period, with net income of £683 million, reflecting a diluted EPS of 23p. 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 deployment. These figures highlight Aviva’s ability to maintain profitability while managing operational costs effectively.

Earnings Power And Capital Efficiency

Aviva’s earnings power is supported by its diversified insurance portfolio and investment income. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. With a net income margin of approximately 2.15%, Aviva demonstrates steady earnings potential, though margins remain under pressure from competitive and regulatory factors in the insurance industry.

Balance Sheet And Financial Health

Aviva’s balance sheet reflects a strong liquidity position, with cash and equivalents totaling £23.48 billion. Total debt stands at £6.89 billion, indicating a manageable leverage ratio. The company’s financial health is further supported by its robust operating cash flow, which provides ample coverage for debt obligations and dividend payments, ensuring stability in uncertain market conditions.

Growth Trends And Dividend Policy

Aviva has demonstrated consistent growth in its insurance and wealth management segments, supported by strategic acquisitions and operational streamlining. The company’s dividend policy remains attractive, with a dividend per share of 52.375p, reflecting its commitment to returning value to shareholders. Future growth is expected to be driven by digital innovation and expansion in high-potential markets.

Valuation And Market Expectations

With a market capitalization of £4.05 billion and a beta of 0.40, Aviva is perceived as a relatively stable investment within the financial services sector. The company’s valuation reflects its steady earnings and dividend yield, though investor expectations are tempered by the competitive and regulatory challenges inherent in the insurance industry.

Strategic Advantages And Outlook

Aviva’s strategic advantages include its long-established brand, diversified product offerings, and strong cash flow generation. The company’s focus on digital transformation and operational efficiency positions it well for future growth. However, the outlook remains cautious due to macroeconomic uncertainties and competitive pressures. Aviva’s ability to adapt to changing market dynamics will be critical in sustaining its market position.

Sources

Company filings, London Stock Exchange data, Bloomberg

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