AJG
Arthur J Gallagher & Co
Price:  
320.16 
USD
Volume:  
2,537,120.00
United States | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AJG Intrinsic Value

24.40 %
Upside

What is the intrinsic value of AJG?

As of 2025-06-22, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is 398.35 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 320.16 USD, the upside of Arthur J Gallagher & Co is 24.40%.

The range of the Intrinsic Value is 273.42 - 796.66 USD

Is AJG undervalued or overvalued?

Based on its market price of 320.16 USD and our intrinsic valuation, Arthur J Gallagher & Co (AJG) is undervalued by 24.40%.

320.16 USD
Stock Price
398.35 USD
Intrinsic Value
Intrinsic Value Details

AJG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 273.42 - 796.66 398.35 24.4%
DCF (Growth 10y) 375.05 - 1,050.88 537.18 67.8%
DCF (EBITDA 5y) 138.20 - 219.40 148.23 -53.7%
DCF (EBITDA 10y) 213.42 - 322.17 231.11 -27.8%
Fair Value 114.34 - 114.34 114.34 -64.29%
P/E 134.63 - 212.03 186.06 -41.9%
EV/EBITDA 85.41 - 203.44 117.53 -63.3%
EPV 231.05 - 283.55 257.30 -19.6%
DDM - Stable 75.95 - 283.00 179.47 -43.9%
DDM - Multi 193.64 - 542.35 283.21 -11.5%

AJG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 81,992.98
Beta 0.36
Outstanding shares (mil) 256.10
Enterprise Value (mil) 78,388.77
Market risk premium 4.60%
Cost of Equity 7.27%
Cost of Debt 4.64%
WACC 6.82%