As of 2024-09-10, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is
315.31 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 298.94 USD, the upside of Arthur J Gallagher & Co is
%.
The range of the Intrinsic Value is 197.55 - 715.54 USD
315.31 USD
Intrinsic Value
AJG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
197.55 - 715.54 |
315.31 |
5.5% |
| DCF (Growth 10y) |
275.95 - 919.71 |
423.19 |
41.6% |
| DCF (EBITDA 5y) |
98.53 - 250.97 |
239.20 |
-20.0% |
| DCF (EBITDA 10y) |
172.78 - 379.72 |
347.96 |
16.4% |
| Fair Value |
50.62 - 50.62 |
50.62 |
-83.07% |
| P/E |
46.94 - 166.29 |
83.98 |
-71.9% |
| EV/EBITDA |
36.56 - 194.05 |
164.95 |
-44.8% |
| EPV |
170.05 - 235.07 |
202.56 |
-32.2% |
| DDM - Stable |
59.33 - 240.78 |
150.06 |
-49.8% |
| DDM - Multi |
157.01 - 478.16 |
234.39 |
-21.6% |
AJG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
65,497.75 |
| Beta |
0.34 |
| Outstanding shares (mil) |
219.10 |
| Enterprise Value (mil) |
72,361.16 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.54% |
| Cost of Debt |
4.60% |
| WACC |
7.16% |