Arthur J. Gallagher & Co. (AJG)
Insurance - Brokers · Financial Services · $56.2B
Intrinsic Value (Consensus)
$90.83
Current Price
$218.69
Margin of Safety
-58.5%
58.5% Above Intrinsic Value
Value: $91
Price: $219
Valuation Model Estimates
Current Price: $218.69
DCF (Discounted Cash Flow)
$84.50
Graham Number
$108.28
Earnings Power Value
$55.73
Relative Value (P/E)
$114.80
Dividend Discount Model
$8.43
Consensus Value
$90.83
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $5.74
- EPS (Forward)
- $5.85
- Book Value
- $90.78
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 6.4%
- Debt/Equity
- 55%
- Revenue Growth
- 20.7%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.6%
- Beta
- 0.53
Data last updated: 2026-06-12
Source: Yahoo Finance