AON · Aon plc
$328.692026-07-21Sector: Financial Services; Industry: Insurance - Brokers; Sub-Industry: Insurance Brokers
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$174
-47.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($174 · $114) Analysts Range ($355 · $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 |
|---|
| 2024.Q1 | $13.4B | — | 28.3% | 18.7% | $3.1B | $473MM | $3.5B | 7.1% | — | 30.3% | $10.2B | $11.90 | — |
| 2024.Q4 | $13.4B | 0.0% | 28.3% | 21.4% | $3.0B | −$2.4B | $573MM | 8.0% | — | 27.2% | $11.7B | $11.90 | — |
| 2025.Q1 | $15.7B | 17.4% | 24.4% | 20.7% | $3.0B | −$2.7B | $372MM | 7.5% | — | 21.6% | $16.4B | $12.32 | — |
| 2025.Q4 | $15.7B | 0.0% | 24.4% | 21.2% | $3.0B | $2.6B | $5.7B | 7.9% | — | 15.5% | $22.4B | $12.32 | — |
| 2026.Q1 | $17.5B | 11.4% | 27.6% | 20.8% | $3.8B | $2.4B | $6.3B | 7.4% | — | 16.7% | $23.3B | $18.30 | 14.7 |
| italics below = DCF projection · 10yr Rev CAGR: 4.6% |
| 2027.Q1 | $18.4B | +5.0% | 25.2% | 20.8% | $3.7B | $0MM | $3.7B | 7.5% | $3.4B | 15.7% | $23.3B | $16.99 | 19.3 |
| 2028.Q1 | $19.5B | +6.4% | 25.2% | 20.7% | $3.9B | $0MM | $3.9B | 7.6% | $3.4B | 16.8% | $23.3B | $18.10 | 18.2 |
| 2029.Q1 | $20.5B | +4.8% | 25.2% | 20.6% | $4.1B | $0MM | $4.1B | 7.7% | $3.3B | 17.6% | $23.3B | $18.98 | 17.3 |
| 2030.Q1 | $21.4B | +4.4% | 25.2% | 20.5% | $4.3B | −$10.7B | −$6.4B | 7.8% | −$4.8B | 14.9% | $33.9B | $19.84 | 16.6 |
| 2031.Q1 | $22.3B | +4.3% | 25.2% | 20.4% | $4.5B | −$4.3B | $169MM | 7.9% | $117MM | 12.4% | $38.2B | $20.70 | 15.9 |
|
| Term. Yr+ | $28.4B | 4.1% | 23.3% | 20.0% | $5.3B | −$1.7B | $3.6B | 8.6% | $37.5B | 13.1% | — | — | — |
Active scenario IV: $174 (-47.0% vs market)