As of 2025-05-15, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is 370.94 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 329.64 USD, the upside of Arthur J Gallagher & Co is 12.50%.
The range of the Intrinsic Value is 258.24 - 710.25 USD
Based on its market price of 329.64 USD and our intrinsic valuation, Arthur J Gallagher & Co (AJG) is undervalued by 12.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 258.24 - 710.25 | 370.94 | 12.5% |
| DCF (Growth 10y) | 352.80 - 934.93 | 498.69 | 51.3% |
| DCF (EBITDA 5y) | 158.05 - 297.11 | 217.45 | -34.0% |
| DCF (EBITDA 10y) | 232.51 - 410.67 | 307.00 | -6.9% |
| Fair Value | 114.50 - 114.50 | 114.50 | -65.26% |
| P/E | 91.18 - 201.91 | 158.79 | -51.8% |
| EV/EBITDA | 113.14 - 238.82 | 176.59 | -46.4% |
| EPV | 222.64 - 275.44 | 249.04 | -24.5% |
| DDM - Stable | 71.76 - 255.67 | 163.71 | -50.3% |
| DDM - Multi | 182.11 - 488.55 | 263.48 | -20.1% |
| Market Cap (mil) | 84,298.84 |
| Beta | 0.42 |
| Outstanding shares (mil) | 255.73 |
| Enterprise Value (mil) | 80,694.64 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.55% |
| Cost of Debt | 4.64% |
| WACC | 7.08% |