Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
252.74 USD303.17 USD349.37 USD
+5.91%
303.17 USDCurrent price is close to the base model value.
A
Financial ServicesInsurance BrokersIreland
AON.US · Aon plc
NYQ · US · USD
Latest price321.08 USD
30D-4.28%
Vs. base value+53.8%
Research summary
AON.US latest organized financial period shows revenue grew +9.45% YoY and net income grew +39.22% YoY. Current price is about 321 USD, while the model base case is about 209 USD; the current price sits +53.8% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue17B USD
Net income4B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price321.08 USD
Base value208.74 USD
Vs. base+53.8%
Price date2026/04/28
194.89 USD208.74 USD217.21 USD
+53.82%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
216.55 USD244.25 USD261.18 USD
+31.46%
244.25 USDCurrent price is 31.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth6.0%
Current price implies roughly 6.0% annualized FCF growth.
6.0%Current price implies roughly 6.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
173.23 USD173.23 USD173.23 USD
+85.35%
173.23 USDCurrent price is 85.4% above the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 17B USD | 4B USD | 3B USD | 17.02 |
| 2024/12/30 | Annual | 16B USD | 3B USD | 3B USD | 12.49 |
| 2023/12/30 | Annual | 13B USD | 3B USD | 3B USD | 12.51 |
| 2022/12/30 | Annual | 12B USD | 3B USD | 3B USD | 12.14 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement