As of 2026-03-20, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is 282.57 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 209.68 USD, the upside of Arthur J Gallagher & Co is 34.80%.
The range of the Intrinsic Value is 179.97 - 588.61 USD
Based on its market price of 209.68 USD and our intrinsic valuation, Arthur J Gallagher & Co (AJG) is undervalued by 34.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 179.97 - 588.61 | 282.57 | 34.8% |
| DCF (Growth 10y) | 271.61 - 811.62 | 407.92 | 94.5% |
| DCF (EBITDA 5y) | 58.16 - 128.69 | 77.68 | -63.0% |
| DCF (EBITDA 10y) | 124.54 - 219.08 | 152.43 | -27.3% |
| Fair Value | 85.59 - 85.59 | 85.59 | -59.18% |
| P/E | 32.77 - 136.96 | 80.42 | -61.6% |
| EV/EBITDA | 20.42 - 135.06 | 72.35 | -65.5% |
| EPV | 205.63 - 277.53 | 241.58 | 15.2% |
| DDM - Stable | 63.99 - 216.18 | 140.09 | -33.2% |
| DDM - Multi | 150.37 - 380.09 | 213.81 | 2.0% |
| Market Cap (mil) | 53,908.73 |
| Beta | 0.53 |
| Outstanding shares (mil) | 257.10 |
| Enterprise Value (mil) | 65,482.73 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.39% |
| Cost of Debt | 4.66% |
| WACC | 6.69% |