$295.08
Near FV▼ -2.5% against the close used
Model range $131.04 – $364.35
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$131.04Fair value$295.08Bull$364.35
FairClose
52-week traded range
52W low $302.6952W high $381.26
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Aon plc closed at $302.69, 2.6% above the consensus fair value of $295.08 drawn from 8 valuation models.
Financial DNA score 54/100 — Good. P/E of 17.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$294.22
-2.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$131.04
-56.7%
√(22.5 × EPS × BVPS)
EPS=17.02, BVPS=44.84 · outside Graham range (P/E 17.8, P/B 6.8) — asset-light, treat as a rough floor
P/E Fair Value
$340.40
+12.5%
EPS × 20x (sector P/E)
EPS=17.02, Sector P/E=20x
Peter Lynch (PEG)
$212.75
-29.7%
EPS × Growth% (PEG = 1 is fair)
EPS=17.02, g=12.5%
EV/EBITDA
$274.49
-9.3%
(EBITDA × 16.3x − Net Debt) ÷ Shares
EBITDA=4.53B
Book Value (P/B)
$364.35
+20.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=44.84, ROE=38.5%, g=6%, r=10%
Reverse DCF
$302.69
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.6% | Historical: 12.5%
Margin of Safety
$191.42
-36.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=255.22, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.