Aon plc (AON) DCF Valuation

Aon plc (AON) DCF Valuation

IE | Financial Services | Insurance - Brokers | NYSE
Aon plc (AON) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Aon plc (AON) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Looking to determine Aon plc's intrinsic value? Our AON DCF Calculator integrates real-world data with extensive customization features, allowing you to refine forecasts and enhance your investment strategies.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 11,066.0 12,193.0 12,479.0 13,376.0 15,698.0 17,153.1 18,743.1 20,480.5 22,378.9 24,453.2
Revenue Growth, % 0 10.18 2.35 7.19 17.36 9.27 9.27 9.27 9.27 9.27
EBITDA 3,207.0 2,437.0 3,812.0 3,909.0 4,936.0 4,809.1 5,254.9 5,742.0 6,274.2 6,855.8
EBITDA, % 28.98 19.99 30.55 29.22 31.44 28.04 28.04 28.04 28.04 28.04
Depreciation 8,285.0 10,104.0 8,752.0 256.0 686.0 8,032.9 8,777.5 9,591.2 10,480.2 11,451.6
Depreciation, % 74.87 82.87 70.13 1.91 4.37 46.83 46.83 46.83 46.83 46.83
EBIT -5,078.0 -7,667.0 -4,940.0 3,653.0 4,250.0 -3,223.8 -3,522.6 -3,849.2 -4,206.0 -4,595.8
EBIT, % -45.89 -62.88 -39.59 27.31 27.07 -18.79 -18.79 -18.79 -18.79 -18.79
Total Cash 1,192.0 836.0 1,142.0 1,147.0 1,304.0 1,497.9 1,636.7 1,788.4 1,954.2 2,135.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3,070.0 3,094.0 3,035.0 3,289.0 3,803.0
Account Receivables, % 27.74 25.38 24.32 24.59 24.23
Inventories 13,790.0 14,386.0 15,900.0 .0 -135.0 10,262.4 11,213.6 12,253.0 13,388.8 14,629.9
Inventories, % 124.62 117.99 127.41 0 -0.85998 59.83 59.83 59.83 59.83 59.83
Accounts Payable 2,016.0 2,192.0 2,114.0 2,262.0 2,905.0 3,037.9 3,319.5 3,627.2 3,963.4 4,330.8
Accounts Payable, % 18.22 17.98 16.94 16.91 18.51 17.71 17.71 17.71 17.71 17.71
Capital Expenditure -141.0 -137.0 -196.0 -252.0 -218.0 -248.4 -271.4 -296.6 -324.1 -354.1
Capital Expenditure, % -1.27 -1.12 -1.57 -1.88 -1.39 -1.45 -1.45 -1.45 -1.45 -1.45
Tax Rate, % 23.34 23.34 23.34 23.34 23.34 23.34 23.34 23.34 23.34 23.34
EBITAT -4,056.2 -4,983.0 -4,052.5 2,955.6 3,258.1 -2,478.9 -2,708.7 -2,959.8 -3,234.2 -3,533.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -10,756.2 4,540.0 2,970.5 18,753.6 3,990.1 -5,487.2 4,726.2 5,164.3 5,643.0 6,166.1
WACC, % 7.6 7.48 7.61 7.6 7.57 7.57 7.57 7.57 7.57 7.57
PV UFCF
SUM PV UFCF 11,625.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 6,289
Terminal Value 112,827
Present Terminal Value 78,319
Enterprise Value 89,945
Net Debt 16,616
Equity Value 73,329
Diluted Shares Outstanding, MM 213
Equity Value Per Share 345.08

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real AON financials.
  • Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Aon's valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive Risk Assessment Tools: Offers in-depth analysis for various risk management scenarios.
  • Customizable Insurance Solutions: Tailor insurance products to meet specific client needs.
  • Data-Driven Insights: Utilize advanced analytics to drive decision-making and enhance client strategies.
  • Integrated Technology Platforms: Streamlined systems for efficient management of insurance and risk services.
  • Client Dashboard: Visual interface providing real-time updates on risk profiles and insurance coverage for Aon plc (AON).

How It Works

  • 1. Access the Template: Download and open the Excel file containing Aon plc’s (AON) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. See Results Immediately: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate multiple forecasts to assess different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation insights to back your decisions.

Why Choose Aon plc (AON)?

  • Streamlined Processes: Eliminate the hassle of complex calculations with our user-friendly tools.
  • Enhanced Precision: Access to accurate market data ensures dependable insights for your decisions.
  • Fully Adaptable: Modify our solutions to fit your unique business needs and forecasts.
  • Clear Visualization: Intuitive graphs and outputs simplify data interpretation for better understanding.
  • Backed by Professionals: Our services are crafted for industry experts who prioritize accuracy and efficiency.

Who Should Use This Product?

  • Investors: Accurately assess Aon's fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis.
  • Consultants: Efficiently customize the template for valuation reports for clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading firms.
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies.

What the Template Contains

  • Pre-Filled DCF Model: Aon’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Aon’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.