Valuation Aviva plc

Equities

Market Closed - London S.E. Other stock markets 16:35:23 15/12/2025 GMT			5-day change	1st Jan Change
666.40 ^GBX	+2.62%		+3.38%	+42.15%

12-12	UK insurers circle Aegon's GBP3 billion UK arm - The Times	AN
12-10	FirstGroup wins $4 billion London Overground rail contract, shares rise	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	12,770	15,436	12,392	11,822	12,453	20,252	-	-
Change	-	20.88%	-19.72%	-4.6%	5.34%	62.62%	-	-
Enterprise Value (EV)	5,554	15,436	12,392	11,822	12,453	20,252	20,252	20,252
Change	-	177.94%	-19.72%	-4.6%	5.34%	62.62%	0%	0%
P/E ratio	4.63x	8.19x	-11.6x	11.7x	19.9x	13.8x	12.2x	10.7x
PBR	0.65x	0.83x	1.1x	1.28x	1.51x	2.02x	1.96x	1.86x
PEG	-	-0.3x	0x	-0x	-0.5x	0x	1x	0.7x
Capitalization / Revenue	0.27x	0.33x	0.36x	0.31x	0.28x	0.49x	0.47x	0.45x
EV / Revenue	0x	0x	0x	0x	0x	0.49x	0.47x	0.45x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.84x	7.83x	7.21x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2763	0.2901	0.31	0.334	0.357	0.3855	0.4128	0.4447
Rate of return	6.46%	5.37%	7%	7.68%	7.62%	5.79%	6.19%	6.67%
EPS ²	0.9237	0.6592	-0.382	0.372	0.236	0.4844	0.5454	0.6252
Distribution rate	29.9%	44%	-81.2%	89.8%	151%	79.6%	75.7%	71.1%
Net sales ¹	46,569	46,202	34,451	37,546	44,962	41,714	43,203	44,802
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,166	2,768	2,683	1,946	2,258	2,292	2,588	2,810
Net income ¹	2,754	1,966	-1,160	1,085	683	1,465	1,607	1,817
Net Debt	-7,216	-	-	-	-	-	-	-
Reference price ²	4.279	5.400	4.428	4.347	4.688	6.664	6.664	6.664
Nbr of stocks (in thousands)	2,984,348	2,858,603	2,798,521	2,719,498	2,656,456	3,039,060	-	-
Announcement Date	04/03/21	02/03/22	09/03/23	07/03/24	27/02/25	-	-	-

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.($)
AVIVA PLC	13.41x	-	-	5.94%	26.36B
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	8.01x	5.17x	-	4.29%	158B
AXA	9.11x	0.89x	-	5.76%	96.76B
GENERALI	12.26x	0.94x	-	4.63%	60.59B
MANULIFE FINANCIAL CORPORATION	15.18x	-	-	3.61%	59.71B
AFLAC INCORPORATED	19.45x	2.87x	-	2.12%	57.68B
METLIFE, INC.	13.77x	-	-	2.73%	54.13B
CHINA PACIFIC INSURANCE (GROUP) CO., LTD.	7.37x	0.93x	-	3.1%	49.44B
GREAT-WEST LIFECO INC.	15.05x	-	-	3.62%	44.1B
PRUDENTIAL FINANCIAL, INC.	11.17x	1.06x	-	4.62%	40.92B
Average	12.48x	1.98x		4.04%	64.73B
Weighted average by Cap.	11.59x	2.62x		4.11%