Valuation Aviva plc Euronext Paris

Stocks

End-of-day quote Euronext Paris			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

23/09	Britain's L&G to cut about 1,000 jobs	RE
22/09	WINNERS & LOSERS: Kingfisher outlook lifts peer Wickes as well	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,436	12,392	11,822	12,453	20,799	20,255	-	-
Change	-	-19.72%	-4.6%	5.34%	67.02%	-2.62%	-	-
Enterprise Value (EV)	15,436	12,392	11,822	12,453	23,516	20,255	20,255	20,255
Change	-	-19.72%	-4.6%	5.34%	88.83%	-13.87%	0%	0%
P/E	8.19x	-11.6x	11.7x	19.9x	25.4x	15.4x	11.3x	9.92x
PBR	0.83x	1.1x	1.28x	1.51x	1.96x	2.1x	2.02x	1.91x
PEG	-	0x	-0x	-0.5x	1.8x	0.2x	0.3x	0.7x
Capitalization / Revenue	3,34,108x	3,59,695x	3,14,858x	2,76,978x	4,60,417x	-	-	-
EV / Revenue	-	-	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.34x	6.75x	6.42x
EV / FCF	-0x	0x	0x	-	-	12.4x	12x	11.2x
FCF Yield	-19.1%	128%	12.3%	-	-	8.09%	8.37%	8.9%
Dividend per Share ²	0.2901	0.31	0.334	0.357	0.393	0.415	0.4445	0.4746
Rate of return	5.37%	7%	7.68%	7.62%	5.74%	6.13%	6.56%	7.01%
EPS ²	0.6592	-0.382	0.372	0.236	0.269	0.4403	0.5999	0.6824
Distribution rate	44%	-81.2%	89.8%	151%	146%	94.2%	74.1%	69.5%
Net sales	46,202	34,451	37,546	44,962	45,175	-	-	-
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,768	2,683	1,946	2,258	2,670	2,760	3,001	3,156
Net income ¹	1,966	-1,160	1,085	683	924	1,271	1,872	2,063
Net Debt	-	-	-	-	2,717	-	-	-
Reference price ²	5.400	4.428	4.347	4.688	6.844	6.772	6.772	6.772
Nbr of stocks (in thousands)	28,58,603	27,98,521	27,19,498	26,56,456	30,39,060	29,91,050	-	-
Announcement Date	02/03/22	09/03/23	07/03/24	27/02/25	05/03/26	-	-	-

¹GBP in Million²GBP

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.($)
CHINA LIFE INSURANCE COMPANY LIMITED	4.12x	1.43x	-	4.16%	14TCr
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.36x	4.95x	-	5.41%	13TCr
AXA	10.08x	0.88x	-	5.97%	9.52TCr
AIA GROUP LIMITED	11.57x	-	-	3.1%	9.03TCr
GENERALI	13.13x	1.01x	1.02x	4.43%	7.04TCr
MANULIFE FINANCIAL CORPORATION	14.47x	-	-	3.26%	6.92TCr
FUBON FINANCIAL HOLDING CO., LTD.	14.19x	-	-	3.61%	6.83TCr
METLIFE, INC.	12.4x	-	-	2.45%	6.09TCr
AFLAC INCORPORATED	15.9x	2.98x	-	2.17%	5.65TCr
Average	11.36x	2.25x	1.02x	3.84%	8.71TCr
Weighted average by Cap.	10.17x	2.39x	1.02x	4.09%