Previous Close | $318.10 |
Intrinsic Value | $79.03 |
Upside potential | -75% |
Data is not available at this time.
Arthur J. Gallagher & Co. operates as a global insurance brokerage and risk management firm, serving clients across commercial, corporate, and personal lines. The company generates revenue primarily through commissions and fees from insurance placements, consulting services, and underwriting support. Its diversified portfolio spans property & casualty, employee benefits, and reinsurance, positioning it as a key intermediary between insurers and clients. Gallagher’s market strength lies in its consultative approach, leveraging deep industry expertise to tailor risk solutions. The firm competes with Marsh & McLennan and Aon in the fragmented brokerage sector, differentiating itself through mid-market specialization and acquisitive growth. Its global footprint, bolstered by strategic M&A, enhances cross-selling opportunities and scale efficiencies. The insurance brokerage industry remains resilient, driven by rising risk complexity and demand for advisory services, where Gallagher maintains a top-tier position.
Gallagher reported FY2024 revenue of $11.55 billion, with net income of $1.46 billion, reflecting a 12.7% net margin. Diluted EPS stood at $6.53, supported by disciplined cost management and revenue diversification. Operating cash flow of $2.58 billion underscores strong liquidity generation, while capital expenditures of -$141.9 million indicate a capital-light model focused on organic and inorganic growth.
The company’s earnings power is anchored in its high-margin brokerage operations, with recurring revenue streams from commissions and fees. Capital efficiency is evident in its ability to deploy cash for accretive acquisitions while maintaining robust cash reserves. Gallagher’s asset-light structure minimizes fixed costs, enhancing return on invested capital.
Gallagher’s balance sheet shows $14.99 billion in cash and equivalents against $13.49 billion in total debt, indicating manageable leverage. The firm’s liquidity position supports its M&A strategy and dividend commitments. Debt levels are prudent relative to cash flow, with ample capacity for strategic investments.
Gallagher has consistently grown via acquisitions and organic expansion, with a focus on niche markets. The dividend per share of $2.38 reflects a shareholder-friendly policy, though payout ratios remain conservative to fund growth initiatives. Historical trends suggest a balance between reinvestment and returning capital to shareholders.
The market values Gallagher’s stable cash flows and growth potential, with a P/E ratio aligning with industry peers. Expectations hinge on continued M&A execution and margin stability in a competitive brokerage landscape. The stock’s premium reflects its defensive qualities and sector leadership.
Gallagher’s competitive edge stems from its decentralized operating model, which fosters client-centric innovation. Near-term outlook is positive, driven by demand for risk advisory services and accretive deal-making. Long-term growth will depend on integrating acquisitions and expanding high-margin service lines.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |