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