As of 2026-03-08, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is 297.86 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 228.13 USD, the upside of Arthur J Gallagher & Co is 30.60%.
The range of the Intrinsic Value is 177.21 - 762.02 USD
Based on its market price of 228.13 USD and our intrinsic valuation, Arthur J Gallagher & Co (AJG) is undervalued by 30.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 177.21 - 762.02 | 297.86 | 30.6% |
| DCF (Growth 10y) | 262.03 - 1,026.67 | 420.70 | 84.4% |
| DCF (EBITDA 5y) | 56.40 - 125.32 | 74.14 | -67.5% |
| DCF (EBITDA 10y) | 119.42 - 214.30 | 146.25 | -35.9% |
| Fair Value | 85.63 - 85.63 | 85.63 | -62.47% |
| P/E | 51.97 - 172.42 | 112.89 | -50.5% |
| EV/EBITDA | 20.43 - 139.52 | 71.07 | -68.8% |
| EPV | 190.80 - 273.40 | 232.10 | 1.7% |
| DDM - Stable | 63.93 - 266.32 | 165.13 | -27.6% |
| DDM - Multi | 147.07 - 460.28 | 221.07 | -3.1% |
| Market Cap (mil) | 58,624.85 |
| Beta | 0.56 |
| Outstanding shares (mil) | 256.98 |
| Enterprise Value (mil) | 70,198.84 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.66% |
| Cost of Debt | 4.66% |
| WACC | 6.97% |