SV
A
US

AON.US · Aon plc

US · US

Latest price321.08 USD
30D+1.39%
Vs. base value-24.8%

Research summary

AON.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +39.22% YoY. Current price is about 321 USD, while the model base case is about 427 USD; the current price sits -24.8% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

13 records
Revenue-
Net income4B USD
Free cash flow3B USD
Operating cash flow3B USD

Price trend

Price date: 2026/04/29 · Updated: 2026/04/29 15:24

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price321.08 USD
Base value426.93 USD
Vs. base-24.8%
Price date2026/04/29
304.97 USD426.93 USD554.16 USD

-24.79%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

304.97 USD426.93 USD554.16 USD

-24.79%

426.93 USDCurrent price is 24.8% below the base model value.
Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

336.55 USD544.48 USD709.46 USD

-41.03%

544.48 USDCurrent price is 41% below the base model value.Adjusted reference: 522.25 USD
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.

161.24 USD161.24 USD161.24 USD

+99.13%

161.24 USDCurrent price is 99.1% above the base model value.

Updated: 2026/04/29 15:24

Valuation basis and non-recurring items

Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.

Expand

A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.

PeriodItemCategoryAfter-tax impactConfidence
2025/12/31Business sale gain/lossAsset sale gain/loss949M USDMedium
2025/12/31Restructuring chargesRestructuring-288M USDMedium
2024/12/31Business sale gain/lossAsset sale gain/loss532M USDMedium
2024/12/31Restructuring chargesRestructuring-615M USDMedium
2023/12/31Business sale gain/lossAsset sale gain/loss9M USDMedium
2023/12/31Restructuring chargesRestructuring-320M USDMedium
2022/12/31Business sale gain/lossAsset sale gain/loss128M USDMedium
2021/12/31Business sale gain/lossAsset sale gain/loss337M USDMedium
2025/09/30Business sale gain/lossAsset sale gain/loss2M USDMedium
2025/09/30Restructuring chargesRestructuring-212M USDMedium
2025/06/30Restructuring chargesRestructuring-235M USDMedium
2025/03/31Restructuring chargesRestructuring-87M USDMedium
2024/09/30Business sale gain/lossAsset sale gain/loss646M USDMedium
2024/09/30Restructuring chargesRestructuring-615M USDMedium
2024/06/30Business sale gain/lossAsset sale gain/loss812M USDMedium
2024/06/30Restructuring chargesRestructuring-605M USDMedium
2024/03/31Restructuring chargesRestructuring-188M USDMedium
Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 13
PeriodTypeRevenueNet IncomeAdjusted net incomeFree Cash FlowDiluted EPSAdjusted EPS
2025/12/31Annual-4B USD3B USD3B USD17.0213.98
2024/12/31Annual-3B USD3B USD3B USD12.4912.88
2023/12/31Annual-3B USD3B USD3B USD12.5114.02
2022/12/31Annual-3B USD2B USD3B USD12.1411.54
2021/12/31Annual-1B USD918M USD2B USD5.554.06
Ad placement