investorscraft@gmail.com

Intrinsic ValueArthur J. Gallagher & Co. (0ITL.L)

Previous Close£250.67
Intrinsic Value
Upside potential
Previous Close
£250.67

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Arthur J. Gallagher & Co. is a global leader in insurance brokerage and risk management services, operating across the U.S., Australia, the U.K., and other key markets. The company’s diversified business model spans two core segments: Brokerage, which includes retail and wholesale insurance placement, and Risk Management, offering claims administration and consulting services. Gallagher serves a broad clientele, from commercial enterprises to public entities, leveraging its extensive network of brokers and consultants. The firm’s competitive edge lies in its ability to provide specialized insurance solutions, including hard-to-place coverage, through its wholesale and managing general underwriting operations. Its integrated approach—combining brokerage, risk consulting, and claims management—positions it as a one-stop shop for clients seeking comprehensive risk mitigation. The company’s global footprint and deep industry expertise reinforce its standing as a top-tier player in the fragmented insurance brokerage sector, where scale and specialization drive differentiation.

Revenue Profitability And Efficiency

Gallagher reported FY revenue of $11.55 billion, with net income of $1.46 billion, reflecting a robust margin. Diluted EPS stood at $6.53, supported by strong operational cash flow of $2.58 billion. Capital expenditures were modest at -$141.9 million, indicating efficient reinvestment. The company’s revenue model benefits from fee-based brokerage and consulting services, which provide stable cash flows despite market volatility.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 12.7%. Operating cash flow significantly exceeds net income, highlighting effective working capital management. Gallagher’s capital-light business model allows for high returns on invested capital, with minimal reliance on heavy asset investments, as evidenced by its low capex relative to cash flow.

Balance Sheet And Financial Health

Gallagher maintains a strong balance sheet with $14.99 billion in cash and equivalents against $13.49 billion in total debt, indicating ample liquidity. The debt level is manageable given the firm’s cash-generative operations. Its financial health is further underscored by a market capitalization of $86.88 billion, reflecting investor confidence in its stability and growth prospects.

Growth Trends And Dividend Policy

The company has consistently grown through organic expansion and strategic acquisitions, bolstering its global presence. A dividend of $2.45 per share signals a commitment to shareholder returns, though the payout ratio remains conservative, allowing reinvestment in growth initiatives. Gallagher’s focus on high-margin services and geographic diversification supports sustained revenue growth.

Valuation And Market Expectations

With a beta of 0.78, Gallagher is perceived as less volatile than the broader market, appealing to risk-averse investors. Its valuation reflects premium positioning in the insurance brokerage sector, trading at a premium to peers due to its scale, diversified revenue streams, and consistent profitability. Market expectations are anchored in its ability to maintain organic growth and margin stability.

Strategic Advantages And Outlook

Gallagher’s strategic advantages include its global scale, diversified service offerings, and expertise in niche insurance markets. The outlook remains positive, driven by demand for risk management solutions and cross-selling opportunities. Challenges include competitive pressures and regulatory scrutiny, but the firm’s strong execution track record positions it well for long-term success.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount