AJG
Arthur J Gallagher & Co
Price:  
281.19 
USD
Volume:  
5,628,121.00
United States | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AJG Intrinsic Value

15.80 %
Upside

As of 2024-12-13, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is 325.48 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 281.19 USD, the upside of Arthur J Gallagher & Co is 15.80%.

The range of the Intrinsic Value is 186.94 - 985.45 USD

281.19 USD
Stock Price
325.48 USD
Intrinsic Value
Intrinsic Value Details

AJG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 186.94 - 985.45 325.48 15.8%
DCF (Growth 10y) 251.80 - 1,207.55 418.79 48.9%
DCF (EBITDA 5y) 94.72 - 219.64 162.22 -42.3%
DCF (EBITDA 10y) 161.28 - 333.86 248.33 -11.7%
Fair Value 51.97 - 51.97 51.97 -81.52%
P/E 48.19 - 170.42 132.26 -53.0%
EV/EBITDA 42.45 - 176.07 102.81 -63.4%
EPV 167.61 - 257.66 212.63 -24.4%
DDM - Stable 58.68 - 329.70 194.19 -30.9%
DDM - Multi 152.79 - 647.04 244.94 -12.9%

AJG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 61,693.09
Beta 0.21
Outstanding shares (mil) 219.40
Enterprise Value (mil) 67,922.48
Market risk premium 4.60%
Cost of Equity 7.42%
Cost of Debt 4.60%
WACC 7.05%