As of 2026-09-16, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is 311.98 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 248.04 USD, the upside of Arthur J Gallagher & Co is 25.80%.
The range of the Intrinsic Value is 192.71 - 711.23 USD
Based on its market price of 248.04 USD and our intrinsic valuation, Arthur J Gallagher & Co (AJG) is undervalued by 25.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 192.71 - 711.23 | 311.98 | 25.8% |
| DCF (Growth 10y) | 305.52 - 1,022.11 | 471.07 | 89.9% |
| DCF (EBITDA 5y) | 108.64 - 168.16 | 143.39 | -42.2% |
| DCF (EBITDA 10y) | 183.02 - 267.73 | 229.58 | -7.4% |
| Fair Value | 89.06 - 89.06 | 89.06 | -64.09% |
| P/E | 42.93 - 153.14 | 101.96 | -58.9% |
| EV/EBITDA | 89.18 - 147.14 | 120.80 | -51.3% |
| EPV | 219.44 - 293.22 | 256.33 | 3.3% |
| DDM - Stable | 76.11 - 291.05 | 183.58 | -26.0% |
| DDM - Multi | 175.07 - 499.49 | 256.80 | 3.5% |
| Market Cap (mil) | 64,391.18 |
| Beta | 0.21 |
| Outstanding shares (mil) | 259.60 |
| Enterprise Value (mil) | 76,614.19 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.72% |
| Cost of Debt | 4.66% |
| WACC | 6.26% |