As of 2025-10-20, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is 345.45 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 280.47 USD, the upside of Arthur J Gallagher & Co is 23.20%.
The range of the Intrinsic Value is 242.47 - 633.36 USD
Based on its market price of 280.47 USD and our intrinsic valuation, Arthur J Gallagher & Co (AJG) is undervalued by 23.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 242.47 - 633.36 | 345.45 | 23.2% |
| DCF (Growth 10y) | 338.09 - 847.44 | 472.96 | 68.6% |
| DCF (EBITDA 5y) | 116.09 - 205.59 | 141.03 | -49.7% |
| DCF (EBITDA 10y) | 188.72 - 306.95 | 223.17 | -20.4% |
| Fair Value | 120.26 - 120.26 | 120.26 | -57.12% |
| P/E | 55.18 - 188.95 | 123.87 | -55.8% |
| EV/EBITDA | 75.82 - 192.73 | 125.29 | -55.3% |
| EPV | 208.40 - 257.83 | 233.12 | -16.9% |
| DDM - Stable | 71.51 - 236.91 | 154.21 | -45.0% |
| DDM - Multi | 172.09 - 428.51 | 243.88 | -13.0% |
| Market Cap (mil) | 71,901.29 |
| Beta | 0.51 |
| Outstanding shares (mil) | 256.36 |
| Enterprise Value (mil) | 70,496.89 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.85% |
| Cost of Debt | 4.56% |
| WACC | 7.28% |