investorscraft@gmail.com

Intrinsic Value of Arthur J. Gallagher & Co. (AJG)

Previous Close$318.10
Intrinsic Value
Upside potential
Previous Close
$318.10

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. 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K, investor presentations

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