Company Valuation: Aviva plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 15,436 12,392 11,822 12,453 20,799 18,935 - -
Change - -19.72% -4.6% 5.34% 67.02% -8.96% - -
Enterprise Value (EV) 1 15,436 12,392 11,822 12,453 23,516 18,230 18,165 18,041
Change - -19.72% -4.6% 5.34% 88.83% -22.48% -0.36% -0.68%
P/E ratio 8.19x -11.6x 11.7x 19.9x 25.4x 12.2x 10.7x 9.56x
PBR 0.83x 1.1x 1.28x 1.51x 1.96x 1.9x 1.77x 1.72x
PEG - 0x -0x -0.5x 1.8x 0.1x 0.8x 0.8x
Capitalization / Revenue 0.33x 0.36x 0.31x 0.28x 0.46x 0.45x 0.43x 0.42x
EV / Revenue 0.33x 0.36x 0.31x 0.28x 0.52x 0.44x 0.42x 0.4x
EV / EBITDA - - - - - - - -
EV / EBIT 5.58x 4.62x 6.07x 5.52x 8.81x 6.84x 6.3x 5.85x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2901 0.31 0.334 0.357 0.393 0.4172 0.4456 0.4752
Rate of return 5.37% 7% 7.68% 7.62% 5.74% 6.62% 7.07% 7.54%
EPS 2 0.6592 -0.382 0.372 0.236 0.269 0.5168 0.5902 0.6589
Distribution rate 44% -81.2% 89.8% 151% 146% 80.7% 75.5% 72.1%
Net sales 1 46,202 34,451 37,546 44,962 45,175 41,841 43,564 45,382
EBITDA - - - - - - - -
EBIT 1 2,768 2,683 1,946 2,258 2,670 2,664 2,882 3,084
Net income 1 1,966 -1,160 1,085 683 924 1,506 1,736 1,915
Net Debt 1 - - - - 2,717 -705 -770 -894
Reference price 2 5.400 4.428 4.347 4.688 6.844 6.300 6.300 6.300
Nbr of stocks (in thousands) 28,58,603 27,98,521 27,19,498 26,56,456 30,39,060 30,05,612 - -
Announcement Date 02/03/22 09/03/23 07/03/24 27/02/25 05/03/26 - - -
1GBP in Million2GBP
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.19x0.44x - 6.62% 2.58TCr
7.5x5.18x - 4.8% 16TCr
9.57x0.91x - 6.29% 9.57TCr
12.73x0.97x - 4.59% 6.95TCr
12.67x - - 3.52% 6.67TCr
15.96x3.08x - 2.12% 5.88TCr
9.45x - - 3% 5.02TCr
14.25x - - 3.54% 4.99TCr
6.79x0.9x - 3.29% 5.01TCr
14.89x - - 3.95% 3.91TCr
Average 11.60x 1.91x 4.17% 6.62TCr
Weighted average by Cap. 10.84x 2.63x 4.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield