Valuation Aon plc

Equities

Market Closed - Nyse Other stock markets 01:30:02 06/06/2026 am IST			5-day change	1st Jan Change
328.53 ^USD	+1.95%		+3.95%	-6.90%

02/06	Autonomous Research Adjusts Price Target on Aon to $350 From $375, Maintains Neutral Rating	MT
26/05	Citigroup Adjusts Price Target on Aon to $420 From $412, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	66,223	62,085	58,267	77,674	75,846	70,166	-	-
Change	-	-6.25%	-6.15%	33.31%	-2.35%	-7.49%	-	-
Enterprise Value (EV) ¹	74,779	71,713	68,319	93,386	88,297	82,775	82,322	81,171
Change	-	-4.1%	-4.73%	36.69%	-5.45%	-6.25%	-0.55%	-1.4%
P/E ratio	54.2x	24.7x	23.3x	28.8x	20.7x	21.1x	18x	16.4x
PBR	60.8x	-117x	-70x	12.7x	8.09x	6.66x	5.8x	4.87x
PEG	-	0x	7.64x	-180.14x	0.6x	-2.42x	1x	1.64x
Capitalization / Revenue	5.43x	4.98x	4.36x	4.95x	4.41x	3.89x	3.66x	3.47x
EV / Revenue	6.13x	5.75x	5.11x	5.95x	5.14x	4.59x	4.29x	4.01x
EV / EBITDA	19.4x	18x	15.7x	18.2x	15.4x	13.6x	12.5x	11.5x
EV / EBIT	20.4x	18.7x	16.2x	18.9x	15.9x	13.8x	12.7x	11.6x
EV / FCF	36.6x	23.7x	21.5x	33.2x	27.4x	21.5x	18.5x	16.2x
FCF Yield	2.73%	4.22%	4.66%	3.02%	3.64%	4.66%	5.4%	6.16%
Dividend per Share ²	1.99	2.19	2.41	2.64	-	3.145	3.462	3.785
Rate of return	0.66%	0.73%	0.83%	0.74%	-	0.96%	1.05%	1.15%
EPS ²	5.55	12.14	12.51	12.49	17.02	15.54	18.21	20.03
Distribution rate	35.9%	18%	19.3%	21.1%	-	20.2%	19%	18.9%
Net sales ¹	12,193	12,479	13,376	15,698	17,181	18,028	19,176	20,238
EBITDA ¹	3,852	3,991	4,342	5,122	5,751	6,069	6,597	7,062
EBIT ¹	3,673	3,840	4,223	4,939	5,563	5,981	6,492	7,013
Net income ¹	1,255	2,589	2,564	2,654	3,695	3,327	3,855	4,152
Net Debt ¹	8,556	9,628	10,052	15,712	12,451	12,609	12,155	11,004
Reference price ²	300.56	300.14	291.02	359.16	352.88	328.53	328.53	328.53
Nbr of stocks (in thousands)	2,20,332	2,06,853	2,00,216	2,16,266	2,14,935	2,13,577	-	-
Announcement Date	04/02/22	03/02/23	02/02/24	31/01/25	30/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AON PLC	21.15x	4.59x	13.64x	0.96%	7.02TCr
ARTHUR J. GALLAGHER & CO.	22.98x	4.02x	12.42x	1.29%	5.55TCr
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	15.28x	2.77x	9.91x	1.44%	2.49TCr
BROWN & BROWN, INC.	17.6x	3.7x	10.53x	1.15%	2TCr
CAIXA SEGURIDADE PARTICIPAÇÕES S.A.	11.15x	-	-	8.07%	1.03TCr
RYAN SPECIALTY HOLDINGS, INC.	37.36x	2.22x	7.34x	1.57%	421.55Cr
NEPTUNE INSURANCE HOLDINGS INC.	68.55x	17.28x	28.68x	-.--%	352.61Cr
STEADFAST GROUP LIMITED	13.99x	2.46x	7.6x	5.31%	310.65Cr
AUB GROUP LIMITED	20.3x	2.21x	6.67x	3.74%	235.1Cr
THE BALDWIN INSURANCE GROUP, INC.	-46.51x	2.07x	8.86x	-.--%	193.81Cr
Average	18.18x	4.59x	11.74x	2.35%	1.96TCr
Weighted average by Cap.	20.45x	4.18x	12.34x	1.59%