Valuation Aviva plc Euronext Paris

Stocks

End-of-day quote Euronext Paris Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-28	Aviva plc Announces Appointment of Mike Ambery to Director of Wealth Policy	CI
07-27	DCC Energy Backs GBP5.75 Billion Takeover Offer from KKR, Bridgepoint Group	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,436	12,392	11,822	12,453	20,799	20,985	-	-
Change	-	-19.72%	-4.6%	5.34%	67.02%	0.89%	-	-
Enterprise Value (EV) ¹	15,436	12,392	11,822	12,453	23,516	20,280	20,215	20,091
Change	-	-19.72%	-4.6%	5.34%	88.83%	-13.76%	-0.32%	-0.61%
P/E	8.19x	-11.6x	11.7x	19.9x	25.4x	13.8x	11.2x	9.97x
PBR	0.83x	1.1x	1.28x	1.51x	1.96x	2.13x	2.03x	1.92x
PEG	-	0x	-0x	-0.5x	1.8x	0.2x	0.5x	0.8x
Capitalization / Revenue	0.33x	0.36x	0.31x	0.28x	0.46x	0.57x	0.54x	0.51x
EV / Revenue	0.33x	0.36x	0.31x	0.28x	0.52x	0.55x	0.52x	0.49x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	5.58x	4.62x	6.07x	5.52x	8.81x	7.52x	6.93x	6.47x
EV / FCF	-5.24x	0.78x	8.12x	-	-	13.4x	12.3x	11.3x
FCF Yield	-19.1%	128%	12.3%	-	-	7.46%	8.13%	8.83%
Dividend per Share ²	0.2901	0.31	0.334	0.357	0.393	0.4173	0.4482	0.4797
Rate of return	5.37%	7%	7.68%	7.62%	5.74%	5.95%	6.39%	6.84%
EPS ²	0.6592	-0.382	0.372	0.236	0.269	0.5097	0.6258	0.7034
Distribution rate	44%	-81.2%	89.8%	151%	146%	81.9%	71.6%	68.2%
Net sales ¹	46,202	34,451	37,546	44,962	45,175	37,061	38,690	40,753
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,768	2,683	1,946	2,258	2,670	2,696	2,918	3,107
Net income ¹	1,966	-1,160	1,085	683	924	1,496	1,780	1,947
Net Debt ¹	-	-	-	-	2,717	-705	-770	-894
Reference price ²	5.400	4.428	4.347	4.688	6.844	7.016	7.016	7.016
Nbr of stocks (in thousands)	2,858,603	2,798,521	2,719,498	2,656,456	3,039,060	2,991,047	-	-
Announcement Date	3/2/22 A	3/9/23 A	3/7/24 A	2/27/25 A	3/5/26 A	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.75x	4.91x	-	5.26%	142B
AXA	10.88x	0.89x	-	5.55%	105B
AIA GROUP LIMITED	13.74x	-	-	2.67%	104B
GENERALI	14.08x	1.04x	-	4.11%	75.7B
MANULIFE FINANCIAL CORPORATION	14.98x	-	-	3.11%	74.07B
AFLAC INCORPORATED	17.73x	3.48x	-	1.92%	64.89B
METLIFE, INC.	11.39x	-	-	2.44%	61.85B
GREAT-WEST LIFECO INC.	17.69x	-	-	2.89%	59.26B
SUN LIFE FINANCIAL INC.	17.17x	-	-	3.29%	46.21B
Average	13.82x	2.58x		3.47%	81.47B
Weighted average by Cap.	12.82x	2.83x		3.75%