Aon plc

AON· FY2025 10-K· Analyzed 1 mo ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
6.1%
FY2015–2025
Net Income
15.6%
FY2007–2025
Free Cash Flow
5.9%
FY2015–2025
EPS (Diluted)
13.3%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
39.5%
NI ÷ Equity
Return on Assets
7.3%
NI ÷ Assets
Net Profit Margin
21.5%
NI ÷ Revenue
Debt / Equity
1.63x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$58.8B
Per Share (approx.)
$274.35
25% Margin of Safety
$205.76
Conservative entry
50% Margin of Safety
$137.17
Buffett's ideal entry
Growth Rate Used
5.9%
Latest FCF
$3.2B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$9.4B$2.2B$6.2B$426.0M
2017$2.4B$551.0M$6.0B$756.0M
2018$3.1B$1.4B$6.2B$656.0M
2019$11.0B$1.5B$1.6B$1.5B45.4%13.9%$7.3B$790.0M
2020$11.1B$2.0B$2.6B$2.0B56.3%17.8%$7.7B$884.0M
2021$12.2B$1.3B$2.0B$1.3B118.3%10.3%$9.4B$544.0M
2022$12.5B$2.6B$3.0B$2.5B20.7%$10.8B$690.0M
2023$13.4B$2.6B$3.2B$2.5B19.2%$11.2B$778.0M
2024$15.7B$2.7B$2.8B$2.6B43.4%16.9%$17.0B$1.1B
2025$17.2B$3.7B$3.2B$3.6B39.5%21.5%$15.2B$1.2B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

Aon plc (AON) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Indispensable Toll Bridge: Aon operates as an essential utility for the global corporate engine. They don't write the risk; they extract a fee for placing it. In a complex, litigious world, the CFO of a Fortune 500 company views Aon not as a vendor, but as a critical shield against catastrophic career error.
  • Economic Durability: Once Aon integrates with a client’s health and pension data, the "friction of switching" becomes a barrier that protects them for decades. It is a sticky, asset-light relationship where they capture value from every dollar of premium flowing through the insurance markets.
  • The Power of the Middleman: Unlike the insurers, Aon doesn't suffer when claims spike. They are the broker. They get paid on the transaction volume, regardless of whether the underlying risk proves profitable for the carrier.
  • Ideal Price: We would be buyers if this business were priced to reflect its actual cash generation, not its reported earnings, particularly during moments of market panic where the "broker" is indiscriminately sold off alongside the "carrier."

🐻 The Bear Case (Charlie inverts)

Munger’s rule: "Show me where I'll die and I won't go there."

  • The Accounting Mirage: The widening gap between $3.2B FCF and $3.7B NI is a flashing red siren. When Net Income decouples from Free Cash Flow, management is likely playing games with accruals or aggressive capitalization. If the bank account isn't growing as fast as the spreadsheets, the "profit" is a fiction.
  • The "Aon United" Rot: The constant need for "workforce optimization" and grand restructuring programs suggests a culture that has lost its way. When a company spends its time re-organizing rather than just serving the client, it is usually a sign of bureaucratic bloat covering up for stagnating organic growth.
  • The M&A Addiction: Management's reliance on relentless acquisitions to fuel the growth engine is a desperate act. It signals an inability to innovate organically. Eventually, they will overpay for a large, dying asset that destroys the culture and the balance sheet simultaneously. Complexity is the enemy of execution.

💰 Valuation & Margin of Safety

Using the provided DCF metrics, we strip away the optimism regarding future acquisitions and focus on the reality of the business's current cash-generating capacity.

  • Intrinsic value estimate: $274.35 per share.
  • 25% margin of safety entry: $205.76 (Conservative entry point).
  • 50% margin of safety entry: $137.18 (Buffett’s ideal "fat pitch" entry).
  • Status: Expensive. The market is currently pricing Aon as if it were a flawless compounding machine, ignoring the divergence between reported accounting earnings and actual cash in the bank.

Verdict: PASS

While Aon operates an enviable, sticky toll-bridge business, the current valuation provides zero margin for error in an environment where cash flow is lagging behind reported profits. We refuse to pay a premium for a company that appears to be prioritizing financial engineering and aggressive M&A over sustainable, cash-backed growth. We will wait for the inevitable market correction to bring the price closer to the reality of the cash flows.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.