As of 2025-07-03, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is 398.33 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 315.74 USD, the upside of Arthur J Gallagher & Co is 26.20%.
The range of the Intrinsic Value is 273.61 - 794.70 USD
Based on its market price of 315.74 USD and our intrinsic valuation, Arthur J Gallagher & Co (AJG) is undervalued by 26.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 273.61 - 794.70 | 398.33 | 26.2% |
| DCF (Growth 10y) | 375.32 - 1,048.26 | 537.15 | 70.1% |
| DCF (EBITDA 5y) | 140.84 - 229.35 | 159.56 | -49.5% |
| DCF (EBITDA 10y) | 216.37 - 333.89 | 244.05 | -22.7% |
| Fair Value | 114.34 - 114.34 | 114.34 | -63.79% |
| P/E | 118.68 - 214.27 | 184.44 | -41.6% |
| EV/EBITDA | 87.07 - 224.29 | 132.91 | -57.9% |
| EPV | 231.15 - 283.37 | 257.26 | -18.5% |
| DDM - Stable | 75.95 - 281.94 | 178.94 | -43.3% |
| DDM - Multi | 193.64 - 540.26 | 282.92 | -10.4% |
| Market Cap (mil) | 80,861.02 |
| Beta | 0.36 |
| Outstanding shares (mil) | 256.10 |
| Enterprise Value (mil) | 77,256.81 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.28% |
| Cost of Debt | 4.64% |
| WACC | 6.82% |