AJG
Arthur J Gallagher & Co
Price:  
241.74 
USD
Volume:  
1,034,132.00
United States | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AJG Intrinsic Value

8.80 %
Upside

As of 2024-02-21, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is 263.08 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 241.74 USD, the upside of Arthur J Gallagher & Co is 8.80%.

The range of the Intrinsic Value is 174.63 - 525.46 USD

241.74 USD
Stock Price
263.08 USD
Intrinsic Value
Intrinsic Value Details

AJG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 174.63 - 525.46 263.08 8.8%
DCF (Growth 10y) 273.63 - 784.44 403.22 66.8%
DCF (EBITDA 5y) 205.69 - 282.95 252.91 4.6%
DCF (EBITDA 10y) 283.74 - 412.15 354.05 46.5%
Fair Value 98.23 - 98.23 98.23 -59.37%
P/E 53.73 - 198.45 115.86 -52.1%
EV/EBITDA 138.82 - 199.49 177.96 -26.4%
EPV 119.38 - 176.48 147.93 -38.8%
DDM - Stable 48.11 - 173.21 110.66 -54.2%
DDM - Multi 140.04 - 381.17 203.58 -15.8%

AJG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 52,191.66
Beta 0.48
Outstanding shares (mil) 215.90
Enterprise Value (mil) 57,891.66
Market risk premium 4.60%
Cost of Equity 8.70%
Cost of Debt 4.94%
WACC 8.23%