Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Aon plc (AON)

Previous Close$379.29
Intrinsic Value$78.00
Upside potential  -79%
Previous Close
$379.29
Intrinsic Value
$78.00*
Potential        
-79%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %2.4NaN
Revenue, $12479NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m8810NaN
Operating income, $m3669NaN
EBITDA, $m3933NaN
Interest expense (income), $mNaN
Earnings before tax, $m3099NaN
Tax expense, $m510NaN
Net income, $m2589NaN

BALANCE SHEET

Cash and short-term investments, $m690NaN
Total assets, $m32704NaN
Adjusted assets (=assets-cash), $m32014NaN
Average production assets, $m9376NaN
Working capital, $m666NaN
Total debt, $m10770NaN
Total liabilities, $m33133NaN
Total equity, $m-429NaN
Debt-to-equity ratio-25.105NaN
Adjusted equity ratio-0.005NaN

CASH FLOW

Net income, $m2589NaN
Depreciation, amort., depletion, $m264NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m3219NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-196NaN
Free cash flow, $m3415NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m666
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount