Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from SEC filings.
Aon plc
Bear Case (25th pct.)
-40.4% vs price
Base Case (Median)
-14.2% vs price
Bull Case (75th pct.)
12.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $433.27 | 30.7% | High (40%) |
| PE Comparable | $218.64 | -34.0% | Medium (25%) |
| Growth Trajectory DCF | $350.54 | 5.7% | Medium (20%) |
| Graham Number | $133.80 | -59.6% | High (80%) |
Based on 4 out of 8 methods, AON appears fairly valued at the current price of $331.50. The base case fair value of $284.59 implies 14.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.