Arthur J. Gallagher & Co.

Arthur J. Gallagher & Co.

AJGยทNYSE

$202.50

-1.6%
Financial ServicesInsurance - Brokers

Arthur J. Gallagher & Co., together with its subsidiaries, provides insurance brokerage, consulting, third-party claims settlement, and administration services in the United States, Australia, Bermuda, Canada, the Caribbean, New Zealand, India, and the United Kingdom. It operates through Brokerage and Risk Management segments. The Brokerage segment consists of retail and wholesale insurance brokerage operations; assists retail brokers and other non-affiliated brokers in the placement of specialized and hard-to-place insurance; acts as a brokerage wholesaler, managing general agent, and managing general underwriter for distributing specialized insurance coverage's to underwriting enterprises. This segment also performs activities, including marketing, underwriting, issuing policies, collecting premiums, appointing and supervising other agents, paying claims, and negotiating reinsurance; and offers brokerage and consulting services to businesses and organizations, including commercial, not-for-profit, and public entities, as well as individuals in the areas of insurance placement, risk of loss management, and management of employer sponsored benefit programs. The Risk Management segment provides contract claim settlement and administration services to enterprises and public entities; and claims management, loss control consulting, and insurance property appraisal services. The company offers its services through a network of correspondent insurance brokers and consultants. It serves commercial, industrial, public, religious, and not-for-profit entities. The company was incorporated in 1927 and is headquartered in Rolling Meadows, Illinois.

At a Glance

Live Snapshot
Market Cap$52.03B
EPS5.8300
P/E Ratio34.73
Earnings Date07/30/2026
Arthur J. Gallagher & Co.

Arthur J. Gallagher & Co. Fair Value Envelope

AJG ยท NYSE

Our analysis suggests that AJG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $202.5, this represents a potential HIDDEN relative to our calculated worth for Arthur J. Gallagher & Co..

Intrinsic Value
Current Price: $202.5

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$4.6B
+ Cash & Equivalents$1.4B
Firm Value$6.0B
- Debt$14.0B
Equity Value-$8.0B
/ Shares Outstanding256,805,000B
DCF Value-$31
OVERVALUED BY 115%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.4B
$1.0B
$754.7M
$551.9M
$403.6M
$295.1M
$215.8M
$157.8M
$115.4M
$84.4M
Maintenance CapEx
-$21.2M
-$15.5M
-$11.3M
-$8.3M
-$6.1M
-$4.4M
-$3.2M
-$2.4M
-$1.7M
-$1.3M
Owner Earnings
$1.4B
$1.0B
$743.4M
$543.6M
$397.5M
$290.7M
$212.6M
$155.4M
$113.7M
$83.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.3B
$871.5M
$590.1M
$399.5M
$270.5M
$183.2M
$124.0M
$84.0M
$56.9M
$38.5M
Terminal Value represents 14.4% of Enterprise Value