AON · Aon plc
$323.142026-05-17Sector: Financial Services; Industry: Insurance - Brokers; Sub-Industry: Insurance Brokers
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$272
-15.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($268 · $343) Analysts Range ($381 · $443) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $12.2B | — | 17.1% | 32.3% | $1.4B | $652MM | $2.1B | 6.3% | — | 14.4% | $9.8B | $5.80 | — |
| 2022.Q4 | $12.5B | 2.3% | 29.4% | 16.2% | $3.1B | $35MM | $3.1B | 7.6% | — | 32.2% | $9.3B | $11.96 | — |
| 2023.Q4 | $13.4B | 7.2% | 28.3% | 17.1% | $3.1B | $436MM | $3.6B | 7.4% | — | 33.6% | $9.4B | $11.84 | — |
| 2024.Q4 | $15.7B | 17.4% | 24.4% | 21.4% | $3.0B | −$2.4B | $612MM | 8.0% | — | 28.5% | $11.7B | $12.26 | — |
| 2025.Q4 | $17.2B | 9.4% | 26.0% | 21.2% | $3.5B | $2.6B | $6.2B | 7.9% | — | 20.6% | $22.4B | $17.07 | 15.6 |
| italics below = DCF projection · 10yr Rev CAGR: 4.9% |
| 2026.Q4 | $18.1B | +5.2% | 25.2% | 21.1% | $3.6B | $0MM | $3.6B | 8.0% | $3.3B | 16.0% | $22.4B | $16.57 | 19.5 |
| 2027.Q4 | $19.3B | +6.6% | 25.2% | 21.0% | $3.8B | $0MM | $3.8B | 8.0% | $3.3B | 17.1% | $22.4B | $17.69 | 18.3 |
| 2028.Q4 | $20.4B | +6.2% | 25.2% | 20.8% | $4.1B | $0MM | $4.1B | 8.1% | $3.2B | 18.1% | $22.4B | $18.81 | 17.2 |
| 2029.Q4 | $21.5B | +5.0% | 25.2% | 20.7% | $4.3B | $0MM | $4.3B | 8.2% | $3.1B | 19.1% | $22.4B | $19.79 | 16.3 |
| 2030.Q4 | $22.5B | +4.6% | 25.2% | 20.6% | $4.5B | $0MM | $4.5B | 8.2% | $3.0B | 20.0% | $22.4B | $20.73 | 15.6 |
|
| Term. Yr+ | $28.9B | 4.1% | 23.3% | 20.0% | $5.4B | −$1.0B | $4.4B | 8.6% | $44.0B | 22.0% | — | — | — |
Active scenario IV: $272 (-15.8% vs market)