Aon plc (AON) DCF Valuation

Aon plc (AON) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Aon plc (AON) Bundle

DCF model
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
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 11,013.0 11,066.0 12,193.0 12,479.0 13,376.0 14,051.5 14,761.0 15,506.4 16,289.5 17,112.1
Revenue Growth, % 0 0.48125 10.18 2.35 7.19 5.05 5.05 5.05 5.05 5.05
EBITDA 2,742.0 3,207.0 2,437.0 3,812.0 3,785.0 3,729.5 3,917.9 4,115.7 4,323.5 4,541.9
EBITDA, % 24.9 28.98 19.99 30.55 28.3 26.54 26.54 26.54 26.54 26.54
Depreciation 8,843.0 8,285.0 10,104.0 8,752.0 256.0 8,714.2 9,154.2 9,616.5 10,102.1 10,612.2
Depreciation, % 80.3 74.87 82.87 70.13 1.91 62.02 62.02 62.02 62.02 62.02
EBIT -6,101.0 -5,078.0 -7,667.0 -4,940.0 3,529.0 -4,984.6 -5,236.3 -5,500.8 -5,778.5 -6,070.3
EBIT, % -55.4 -45.89 -62.88 -39.59 26.38 -35.47 -35.47 -35.47 -35.47 -35.47
Total Cash 928.0 1,192.0 836.0 1,142.0 1,147.0 1,230.4 1,292.5 1,357.8 1,426.3 1,498.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3,112.0 3,070.0 3,094.0 3,035.0 3,289.0
Account Receivables, % 28.26 27.74 25.38 24.32 24.59
Inventories 11,834.0 13,790.0 14,386.0 15,900.0 .0 11,241.2 11,808.8 12,405.2 13,031.6 13,689.7
Inventories, % 107.45 124.62 117.99 127.41 0 80 80 80 80 80
Accounts Payable 1,939.0 2,016.0 2,192.0 2,114.0 2,262.0 2,463.3 2,587.7 2,718.4 2,855.7 2,999.9
Accounts Payable, % 17.61 18.22 17.98 16.94 16.91 17.53 17.53 17.53 17.53 17.53
Capital Expenditure -225.0 -141.0 -137.0 -196.0 -252.0 -221.9 -233.1 -244.9 -257.2 -270.2
Capital Expenditure, % -2.04 -1.27 -1.12 -1.57 -1.88 -1.58 -1.58 -1.58 -1.58 -1.58
Tax Rate, % 19.09 19.09 19.09 19.09 19.09 19.09 19.09 19.09 19.09 19.09
EBITAT -4,995.6 -4,056.2 -4,983.0 -4,052.5 2,855.3 -3,885.0 -4,081.1 -4,287.2 -4,503.7 -4,731.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -9,384.6 2,250.8 4,540.0 2,970.5 18,653.3 -6,804.9 4,211.8 4,424.5 4,647.9 4,882.6
WACC, % 8.03 8.01 7.92 8.03 8.02 8 8 8 8 8
PV UFCF
SUM PV UFCF 7,561.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 4,980
Terminal Value 82,976
Present Terminal Value 56,467
Enterprise Value 64,028
Net Debt 11,254
Equity Value 52,774
Diluted Shares Outstanding, MM 205
Equity Value Per Share 257.43

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.

No products were found matching.