Aon plc (AON)
Insurance - Brokers · Financial Services · $71.6B
Intrinsic Value (Consensus)
$281.04
Current Price
$335.31
Margin of Safety
-16.2%
16.2% Above Intrinsic Value
Value: $281
Price: $335
Valuation Model Estimates
Current Price: $335.31
DCF (Discounted Cash Flow)
$559.33
Graham Number
$115.21
Earnings Power Value
$165.24
Relative Value (P/E)
$340.40
Dividend Discount Model
$225.00
Consensus Value
$281.04
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $17.02
- EPS (Forward)
- $20.42
- Book Value
- $34.66
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 39.5%
- Debt/Equity
- 163%
- Revenue Growth
- 9.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.2%
- Beta
- 0.71
Data last updated: 2026-06-12
Source: Yahoo Finance