As of 2025-09-16, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is 364.22 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 289.40 USD, the upside of Arthur J Gallagher & Co is 25.90%.
The range of the Intrinsic Value is 252.53 - 691.69 USD
Based on its market price of 289.40 USD and our intrinsic valuation, Arthur J Gallagher & Co (AJG) is undervalued by 25.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 252.53 - 691.69 | 364.22 | 25.9% |
| DCF (Growth 10y) | 353.05 - 927.01 | 499.72 | 72.7% |
| DCF (EBITDA 5y) | 127.93 - 210.57 | 147.95 | -48.9% |
| DCF (EBITDA 10y) | 203.56 - 315.11 | 232.94 | -19.5% |
| Fair Value | 120.26 - 120.26 | 120.26 | -58.44% |
| P/E | 116.00 - 213.55 | 181.71 | -37.2% |
| EV/EBITDA | 79.95 - 199.39 | 122.82 | -57.6% |
| EPV | 214.20 - 264.56 | 239.38 | -17.3% |
| DDM - Stable | 74.51 - 257.11 | 165.81 | -42.7% |
| DDM - Multi | 179.85 - 466.10 | 257.65 | -11.0% |
| Market Cap (mil) | 74,190.59 |
| Beta | 0.48 |
| Outstanding shares (mil) | 256.36 |
| Enterprise Value (mil) | 72,786.19 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.63% |
| Cost of Debt | 4.56% |
| WACC | 7.08% |