AJG
Arthur J Gallagher & Co
Price:  
315.74 
USD
Volume:  
1,450,847.00
United States | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AJG Intrinsic Value

26.20 %
Upside

What is the intrinsic value of AJG?

As of 2025-07-03, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is 398.33 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 315.74 USD, the upside of Arthur J Gallagher & Co is 26.20%.

The range of the Intrinsic Value is 273.61 - 794.70 USD

Is AJG undervalued or overvalued?

Based on its market price of 315.74 USD and our intrinsic valuation, Arthur J Gallagher & Co (AJG) is undervalued by 26.20%.

315.74 USD
Stock Price
398.33 USD
Intrinsic Value
Intrinsic Value Details

AJG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 273.61 - 794.70 398.33 26.2%
DCF (Growth 10y) 375.32 - 1,048.26 537.15 70.1%
DCF (EBITDA 5y) 140.84 - 229.35 159.56 -49.5%
DCF (EBITDA 10y) 216.37 - 333.89 244.05 -22.7%
Fair Value 114.34 - 114.34 114.34 -63.79%
P/E 118.68 - 214.27 184.44 -41.6%
EV/EBITDA 87.07 - 224.29 132.91 -57.9%
EPV 231.15 - 283.37 257.26 -18.5%
DDM - Stable 75.95 - 281.94 178.94 -43.3%
DDM - Multi 193.64 - 540.26 282.92 -10.4%

AJG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 80,861.02
Beta 0.36
Outstanding shares (mil) 256.10
Enterprise Value (mil) 77,256.81
Market risk premium 4.60%
Cost of Equity 7.28%
Cost of Debt 4.64%
WACC 6.82%