Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
93.29 USD87.20 USD109.33 USD
+142%
87.20 USDCurrent price is 142.2% above the base model value.
A
US
AJG.US · Arthur J. Gallagher & Co.
US · US
Latest price211.19 USD
30D-2.7%
Vs. base value+73.6%
Research summary
AJG.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +2.14% YoY. Current price is about 211 USD, while the model base case is about 122 USD; the current price sits +73.6% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income1B USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price211.19 USD
Base value121.67 USD
Vs. base+73.6%
Price date2026/04/29
100.56 USD121.67 USD150.48 USD
+73.58%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
107.83 USD156.13 USD191.63 USD
+35.27%
156.13 USDCurrent price is 35.3% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth9.6%
Current price implies roughly 9.6% annualized FCF growth.
9.6%Current price implies roughly 9.6% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:24
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 1B USD | - | 2B USD | 5.74 | - |
| 2024/12/31 | Annual | - | 1B USD | - | 3B USD | 6.5 | - |
| 2023/12/31 | Annual | - | 970M USD | - | 2B USD | 4.42 | - |
| 2022/12/31 | Annual | - | 1B USD | - | 2B USD | 5.19 | - |
| 2021/12/31 | Annual | - | 907M USD | - | 2B USD | 4.37 | - |
Ad placement