Aon plc (AON)
Insurance - Brokers · Financial Services · $85.7B
Intrinsic Value (Consensus)
$236.35
Current Price
$317.78
Margin of Safety
-25.6%
25.6% Above Intrinsic Value
Value: $236
Price: $318
Valuation Model Estimates
Current Price: $317.78
DCF (Discounted Cash Flow)
$507.13
Graham Number
$119.22
Earnings Power Value
$213.50
Relative Value (P/E)
$215.96
Dividend Discount Model
$125.93
Consensus Value
$236.35
Model Assumptions
Discount Rate
10.3%
Growth Rate
11.8%
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%.
Health Score
B
66
Profitability
25/25
Strength
16/25
Valuation
9/25
Growth
16/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 163%
Strong profitability — ROE of 40% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $18.22
- EPS (Forward)
- $20.38
- 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
- 11.8%
- Dividend Yield
- 0.2%
- Beta
- 0.71
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-21
Source: Yahoo Finance