Valuation Aviva plc Euronext Dublin

Stocks

Real-time Estimate Tradegate Other stock markets 05:24:21 25/07/26 am AEST			5-day change	1st Jan Change
8.101 ^EUR	0.00%		0.00%	-

16/07	Fitch Keeps Aviva's Rating With Stable Outlook	MT
16/07	UK Financial Regulator Reviewing Litani's Mini-Tender Offers to Aviva Investors	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	20,668	-	-
Change	-	-19.72%	-4.6%	5.34%	67.02%	-0.63%	-	-
Enterprise Value (EV) ¹	15,436	12,392	11,822	12,453	23,516	19,963	19,898	19,774
Change	-	-19.72%	-4.6%	5.34%	88.83%	-15.11%	-0.33%	-0.62%
P/E	8.19x	-11.6x	11.7x	19.9x	25.4x	13x	10.9x	9.73x
PBR	0.83x	1.1x	1.28x	1.51x	1.96x	2.06x	1.97x	1.86x
PEG	-	0x	-0x	-0.5x	1.8x	0.1x	0.6x	0.8x
Capitalization / Revenue	0.33x	0.36x	0.31x	0.28x	0.46x	0.49x	0.47x	0.46x
EV / Revenue	0.33x	0.36x	0.31x	0.28x	0.52x	0.48x	0.46x	0.44x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	5.58x	4.62x	6.07x	5.52x	8.81x	7.39x	6.83x	6.37x
EV / FCF	-5.24x	0.78x	8.12x	-	-	13.2x	12.1x	11.1x
FCF Yield	-19.1%	128%	12.3%	-	-	7.57%	8.26%	8.97%
Dividend per Share ²	0.2901	0.31	0.334	0.357	0.393	0.417	0.4479	0.4794
Rate of return	5.37%	7%	7.68%	7.62%	5.74%	6.1%	6.55%	7.01%
EPS ²	0.6592	-0.382	0.372	0.236	0.269	0.5269	0.6248	0.7029
Distribution rate	44%	-81.2%	89.8%	151%	146%	79.2%	71.7%	68.2%
Net sales ¹	46,202	34,451	37,546	44,962	45,175	41,828	43,550	45,368
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,768	2,683	1,946	2,258	2,670	2,702	2,915	3,106
Net income ¹	1,966	-1,160	1,085	683	924	1,527	1,767	1,936
Net Debt ¹	-	-	-	-	2,717	-705	-770	-894
Reference price ²	5.400	4.428	4.347	4.688	6.844	6.836	6.836	6.836
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	2/3/22	9/3/23	7/3/24	27/2/25	5/3/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.74x	4.98x	-	5.31%	140B
AXA	10.77x	0.9x	-	5.57%	105B
GENERALI	13.66x	1.02x	-	4.24%	72.44B
MANULIFE FINANCIAL CORPORATION	14.6x	-	-	3.19%	71.87B
AFLAC INCORPORATED	17.29x	3.39x	-	1.97%	63.29B
METLIFE, INC.	10.97x	-	-	2.54%	59.54B
GREAT-WEST LIFECO INC.	17.3x	-	-	2.94%	58.42B
SUN LIFE FINANCIAL INC.	16.94x	-	-	3.33%	45.39B
CATHAY FINANCIAL HOLDING CO., LTD.	11.68x	-	-	4.71%	44.08B
Average	13.33x	2.57x		3.76%	73.25B
Weighted average by Cap.	12.36x	2.84x		4.05%