← Scroll for more →
Aon plc (AON)
Insurance Agents, Brokers & Service
Latest Price
$321.67
TTM P/E
17.62
Normalized P/E
23.49
TTM Div Yield
0.97%
Fwd Div Yield
0.97%
Book Value
47.62
P/B Ratio
6.76
Valuation metrics
adjust assumptions →EPS: $17.02
Book value / share: $43.65
Formula: √(22.5 × EPS × BVPS)
Graham Number
$129.29
60% downside
Norm. op. income: $3.7B (median of 7yr)
Tax rate: 18%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$79.26
75% downside
Base FCF: $3.0B (median of recent 5yr)
Growth: 10%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$281.77
12% downside
EPS: $17.02
Target P/E: 23×
Formula: EPS × P/E
P/E Fair Value
$391.46
+22% upside