As of 2024-12-12, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is
325.48 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 283.58 USD, the upside of Arthur J Gallagher & Co is
14.80%.
The range of the Intrinsic Value is 186.94 - 985.45 USD
325.48 USD
Intrinsic Value
AJG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
186.94 - 985.45 |
325.48 |
14.8% |
| DCF (Growth 10y) |
251.80 - 1,207.55 |
418.79 |
47.7% |
| DCF (EBITDA 5y) |
141.97 - 233.04 |
191.97 |
-32.3% |
| DCF (EBITDA 10y) |
211.32 - 349.91 |
281.83 |
-0.6% |
| Fair Value |
51.97 - 51.97 |
51.97 |
-81.67% |
| P/E |
48.19 - 169.64 |
131.67 |
-53.6% |
| EV/EBITDA |
69.04 - 189.00 |
138.04 |
-51.3% |
| EPV |
167.61 - 257.66 |
212.63 |
-25.0% |
| DDM - Stable |
58.68 - 329.70 |
194.19 |
-31.5% |
| DDM - Multi |
152.79 - 647.04 |
244.94 |
-13.6% |
AJG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
62,217.45 |
| Beta |
0.21 |
| Outstanding shares (mil) |
219.40 |
| Enterprise Value (mil) |
68,446.85 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.42% |
| Cost of Debt |
4.60% |
| WACC |
7.05% |