Company Valuation: Aviva plc

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 16,386 - -
Change - 20.88% -19.72% -4.6% 5.34% 31.57% - -
Enterprise Value (EV) 5,554 15,436 12,392 11,822 12,453 16,386 16,386 16,386
Change - 177.94% -19.72% -4.6% 5.34% 31.57% 0% 0%
P/E ratio 4.63x 8.19x -11.6x 11.7x 20.1x 12.6x 11x 9.77x
PBR 0.65x 0.83x 1.1x 1.28x 1.51x 1.89x 1.81x 1.72x
PEG - -0.3x 0x -0x -0.5x 0x 0.7x 0.8x
Capitalization / Revenue 0.27x 0.33x 0.36x 0.31x 0.28x 0.34x 0.33x 0.39x
EV / Revenue 0x 0x 0x 0x 0x 0.34x 0.33x 0.39x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.84x 6.74x 5.99x
EV / FCF -2x -5.24x 0.78x 8.12x - - - -
FCF Yield -0% -0% 0% 0% - - - -
Dividend per Share 2 0.2763 0.2901 0.31 0.334 0.357 0.38 0.4091 0.443
Rate of return 6.46% 5.37% 7% 7.68% 7.62% 6.17% 6.64% 7.19%
EPS 2 0.9237 0.6592 -0.382 0.372 0.233 0.4883 0.5609 0.6302
Distribution rate 29.9% 44% -81.2% 89.8% 153% 77.8% 72.9% 70.3%
Net sales 1 46,569 46,202 34,451 37,546 44,962 47,877 49,762 41,962
EBITDA - - - - - - - -
EBIT 1 3,166 2,768 2,683 1,946 2,258 2,091 2,430 2,737
Net income 1 2,754 1,966 -1,160 1,085 683 1,371 1,616 1,822
Net Debt -7,216 - - - - - - -
Reference price 2 4.279 5.400 4.428 4.347 4.688 6.158 6.158 6.158
Nbr of stocks (in thousands) 2,984,348 2,858,603 2,798,521 2,719,498 2,656,456 2,660,864 - -
Announcement Date 04/03/21 02/03/22 09/03/23 07/03/24 27/02/25 - - -
1GBP in Million2GBP
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.38x - - 6.28% 21.72B
7.61x4.66x - 4.91% 126B
11.05x0.96x - 5.55% 104B
20.46x2.89x - 2.24% 55.19B
11.03x0.86x - 5.18% 52.73B
12.31x - - 4.28% 52.91B
9.79x - - 2.94% 52.26B
8.87x0.91x - 3.04% 43.8B
9.06x1.05x - 5.22% 36.6B
12.91x - - 4% 36.35B
Average 11.55x 1.89x 4.36% 58.18B
Weighted average by Cap. 11.08x 2.32x 4.43%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield