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 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

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