As of 2025-12-20, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is 336.66 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 253.39 USD, the upside of Arthur J Gallagher & Co is 32.90%.
The range of the Intrinsic Value is 213.56 - 713.12 USD
Based on its market price of 253.39 USD and our intrinsic valuation, Arthur J Gallagher & Co (AJG) is undervalued by 32.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 213.56 - 713.12 | 336.66 | 32.9% |
| DCF (Growth 10y) | 345.57 - 1,061.80 | 523.05 | 106.4% |
| DCF (EBITDA 5y) | 87.02 - 184.39 | 108.90 | -57.0% |
| DCF (EBITDA 10y) | 184.30 - 329.17 | 221.25 | -12.7% |
| Fair Value | 117.13 - 117.13 | 117.13 | -53.77% |
| P/E | 46.51 - 200.59 | 120.37 | -52.5% |
| EV/EBITDA | 25.80 - 163.85 | 78.14 | -69.2% |
| EPV | 151.82 - 224.56 | 188.19 | -25.7% |
| DDM - Stable | 61.50 - 225.81 | 143.66 | -43.3% |
| DDM - Multi | 197.54 - 547.97 | 288.55 | 13.9% |
| Market Cap (mil) | 65,073.09 |
| Beta | 0.39 |
| Outstanding shares (mil) | 256.81 |
| Enterprise Value (mil) | 76,782.09 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.79% |
| Cost of Debt | 4.71% |
| WACC | 7.17% |