As of 2024-12-13, 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 281.19 USD, the upside of Arthur J Gallagher & Co is
15.80%.
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 |
15.8% |
| DCF (Growth 10y) |
251.80 - 1,207.55 |
418.79 |
48.9% |
| DCF (EBITDA 5y) |
94.72 - 219.64 |
162.22 |
-42.3% |
| DCF (EBITDA 10y) |
161.28 - 333.86 |
248.33 |
-11.7% |
| Fair Value |
51.97 - 51.97 |
51.97 |
-81.52% |
| P/E |
48.19 - 170.42 |
132.26 |
-53.0% |
| EV/EBITDA |
42.45 - 176.07 |
102.81 |
-63.4% |
| EPV |
167.61 - 257.66 |
212.63 |
-24.4% |
| DDM - Stable |
58.68 - 329.70 |
194.19 |
-30.9% |
| DDM - Multi |
152.79 - 647.04 |
244.94 |
-12.9% |
AJG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
61,693.09 |
| Beta |
0.21 |
| Outstanding shares (mil) |
219.40 |
| Enterprise Value (mil) |
67,922.48 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.42% |
| Cost of Debt |
4.60% |
| WACC |
7.05% |