investorscraft@gmail.com

Intrinsic ValueAviva plc (AV.L)

Previous Close£635.80
Intrinsic Value
Upside potential
Previous Close
£635.80

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 operates as a diversified financial services provider, specializing in insurance, retirement, and investment solutions across the UK, Ireland, Canada, and international markets. The company’s core revenue model is built on underwriting premiums for life, health, and general insurance products, alongside asset management fees from institutional and retail clients. Its product portfolio includes life insurance, annuities, pension funds, and lifetime mortgages, catering to both individual and SME customers. Aviva’s market position is reinforced by its multi-channel distribution strategy, leveraging brokers and its digital MyAviva platform. The company competes in a mature but highly regulated industry, where scale, brand trust, and operational efficiency are critical. Aviva’s historical roots, dating back to 1696, lend it a competitive edge in customer retention and cross-selling opportunities. Its focus on digital transformation and cost optimization aligns with broader sector trends toward automation and customer-centric services. While facing pressure from low-interest-rate environments and regulatory scrutiny, Aviva maintains a resilient market share due to its diversified geographic footprint and product mix.

Revenue Profitability And Efficiency

Aviva reported revenue of £31.76 billion for the period, with net income of £683 million, reflecting a margin under pressure from competitive pricing and claims volatility. The diluted EPS of 23 GBp indicates modest profitability, while operating cash flow of £8.45 billion underscores strong liquidity generation. Capital expenditures were minimal at -£50 million, suggesting a lean operational model focused on efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, though low interest rates weigh on investment returns. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income, highlighting effective underwriting and asset-liability management. However, the beta of 0.809 suggests earnings are somewhat sensitive to broader market conditions.

Balance Sheet And Financial Health

Aviva’s balance sheet remains robust, with £23.48 billion in cash and equivalents against £6.89 billion in total debt, indicating strong liquidity and low leverage. The high cash reserves provide flexibility for strategic investments or shareholder returns, while the debt level appears manageable given the company’s cash-generative business model.

Growth Trends And Dividend Policy

Growth trends are tempered by market saturation in core regions, though digital adoption and cost-saving initiatives offer upside. The dividend per share of 35.7 GBp reflects a commitment to shareholder returns, supported by stable cash flows. Future growth may hinge on expanding higher-margin products and selective acquisitions in underpenetrated markets.

Valuation And Market Expectations

With a market cap of approximately £16.25 billion, Aviva trades at a valuation reflective of its steady but slow-growth profile. Investors likely price in moderate earnings expansion, balanced by dividend yield and defensive characteristics. The stock’s beta below 1 suggests lower volatility than the broader market, appealing to risk-averse investors.

Strategic Advantages And Outlook

Aviva’s strategic advantages include its long-established brand, diversified product suite, and digital transformation efforts. The outlook remains cautiously optimistic, with potential from operational efficiencies and market consolidation. Challenges include regulatory headwinds and macroeconomic uncertainty, but the company’s strong balance sheet positions it to navigate these risks effectively.

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