AJG
Arthur J Gallagher & Co
Price:  
258.24 
USD
Volume:  
637,155.00
United States | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AJG Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is 270.27 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 258.24 USD, the upside of Arthur J Gallagher & Co is %.

The range of the Intrinsic Value is 180.99 - 516.05 USD

258.24 USD
Stock Price
270.27 USD
Intrinsic Value
Intrinsic Value Details

AJG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 180.99 - 516.05 270.27 4.7%
DCF (Growth 10y) 255.07 - 677.74 368.47 42.7%
DCF (EBITDA 5y) 107.22 - 245.07 232.98 -9.8%
DCF (EBITDA 10y) 178.40 - 364.51 333.09 29.0%
Fair Value 48.58 - 48.58 48.58 -81.19%
P/E 37.26 - 154.68 87.59 -66.1%
EV/EBITDA 56.74 - 173.19 149.26 -42.2%
EPV 155.20 - 211.47 183.33 -29.0%
DDM - Stable 49.71 - 163.72 106.71 -58.7%
DDM - Multi 138.45 - 343.30 196.06 -24.1%

AJG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 56,425.44
Beta 0.44
Outstanding shares (mil) 218.50
Enterprise Value (mil) 62,944.94
Market risk premium 4.60%
Cost of Equity 8.39%
Cost of Debt 4.76%
WACC 7.86%