Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
183.48 USD317.51 USD428.78 USD
-33.49%
317.51 USDCurrent price is 33.5% below the base model value.
A
Financial ServicesInsurance BrokersUnited States
AJG.US · Arthur J. Gallagher & Co.
NYQ · US · USD
Latest price211.19 USD
30D-5.68%
Vs. base value+124%
Research summary
AJG.US latest organized financial period shows revenue grew +20.66% YoY and net income grew +2.12% YoY. Current price is about 211 USD, while the model base case is about 94.15 USD; the current price sits +124% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue14B USD
Net income1B USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price211.19 USD
Base value94.15 USD
Vs. base+124%
Price date2026/04/28
91.44 USD94.15 USD95.81 USD
+124%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
75.09 USD80.73 USD84.05 USD
+162%
80.73 USDCurrent price is 161.6% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth10.6%
Current price implies roughly 10.6% annualized FCF growth.
10.6%Current price implies roughly 10.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
75.30 USD75.30 USD75.30 USD
+180%
75.30 USDCurrent price is 180.5% above the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 14B USD | 1B USD | 2B USD | 5.74 |
| 2024/12/30 | Annual | 12B USD | 1B USD | 2B USD | 6.5 |
| 2023/12/30 | Annual | 10B USD | 970M USD | 2B USD | 4.42 |
| 2022/12/30 | Annual | 9B USD | 1B USD | 1B USD | 5.19 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement