DDM Analysis: AON

Valuation Snapshot

Stable Growth	$2,115.16 - $2,492.09	$2,335.42
Multi-Stage	$646.00 - $708.43	$676.63
Blended Fair Value	$1,506.03
Current Price	$356.58
Upside	322.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.51%	7.49%	2.58	2.25	2.13	2.05	1.89	1.88	1.76	1.67	1.59	1.48
YoY Growth	-	-	14.93%	5.62%	3.58%	8.50%	0.49%	7.33%	4.95%	5.51%	6.81%	18.32%
Dividend Yield	-	-	0.65%	0.68%	0.68%	0.63%	0.82%	1.14%	1.01%	1.19%	1.34%	1.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,730.00
(-) Cash Dividends Paid (M)	614.00
(=) Cash Retained (M)	2,116.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	546.00	341.25	204.75
Cash Retained (M)	2,116.00	2,116.00	2,116.00
(-) Cash Required (M)	-546.00	-341.25	-204.75
(=) Excess Retained (M)	1,570.00	1,774.75	1,911.25
(/) Shares Outstanding (M)	217.55	217.55	217.55
(=) Excess Retained per Share	7.22	8.16	8.79
LTM Dividend per Share	2.82	2.82	2.82
(+) Excess Retained per Share	7.22	8.16	8.79
(=) Adjusted Dividend	10.04	10.98	11.61
WACC / Discount Rate	5.01%	5.01%	5.01%
Growth Rate	5.35%	6.35%	7.35%
Fair Value	$2,115.16	$2,335.42	$2,492.09
Upside / Downside	493.18%	554.95%	598.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,730.00	2,903.26	3,087.51	3,283.46	3,491.84	3,713.45	3,824.86
Payout Ratio	22.49%	35.99%	49.49%	63.00%	76.50%	90.00%	92.50%
Projected Dividends (M)	614.00	1,044.96	1,528.15	2,068.46	2,671.20	3,342.11	3,537.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.01%	5.01%	5.01%
Growth Rate	5.35%	6.35%	7.35%
Year 1 PV (M)	985.79	995.15	1,004.51
Year 2 PV (M)	1,360.00	1,385.94	1,412.13
Year 3 PV (M)	1,736.63	1,786.55	1,837.43
Year 4 PV (M)	2,115.69	2,197.17	2,280.99
Year 5 PV (M)	2,497.20	2,617.99	2,743.42
PV of Terminal Value (M)	131,841.31	138,218.75	144,840.63
Equity Value (M)	140,536.62	147,201.56	154,119.10
Shares Outstanding (M)	217.55	217.55	217.55
Fair Value	$646.00	$676.63	$708.43
Upside / Downside	81.16%	89.76%	98.67%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Aon plc (AON)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener