As of 2024-07-27, the Intrinsic Value of Arthur J Gallagher & Co (AJG) is
296.07 USD. This AJG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 283.58 USD, the upside of Arthur J Gallagher & Co is
%.
The range of the Intrinsic Value is 190.66 - 632.96 USD
296.07 USD
Intrinsic Value
AJG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
190.66 - 632.96 |
296.07 |
4.4% |
| DCF (Growth 10y) |
268.97 - 831.96 |
404.06 |
42.5% |
| DCF (EBITDA 5y) |
103.23 - 266.10 |
245.89 |
-13.3% |
| DCF (EBITDA 10y) |
176.30 - 397.73 |
353.73 |
24.7% |
| Fair Value |
48.58 - 48.58 |
48.58 |
-82.87% |
| P/E |
39.56 - 166.16 |
80.15 |
-71.7% |
| EV/EBITDA |
38.00 - 187.99 |
167.58 |
-40.9% |
| EPV |
161.21 - 226.86 |
194.03 |
-31.6% |
| DDM - Stable |
52.37 - 199.32 |
125.84 |
-55.6% |
| DDM - Multi |
146.47 - 420.38 |
215.74 |
-23.9% |
AJG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
61,962.23 |
| Beta |
0.40 |
| Outstanding shares (mil) |
218.50 |
| Enterprise Value (mil) |
68,481.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.97% |
| Cost of Debt |
4.76% |
| WACC |
7.51% |