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 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

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