Brown & Brown Inc
NYSE:BRO

Watchlist Manager
Brown & Brown Inc Logo
Brown & Brown Inc
NYSE:BRO
Watchlist
Price: 80.745 USD 0.98%
Market Cap: 27.6B USD

Intrinsic Value

The intrinsic value of one BRO stock under the Base Case scenario is 49.514 USD. Compared to the current market price of 80.745 USD, Brown & Brown Inc is Overvalued by 39%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BRO Intrinsic Value
49.514 USD
Overvaluation 39%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Brown & Brown Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about BRO?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BRO valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Brown & Brown Inc.

Explain Valuation
Compare BRO to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Significant exposure to specialized property and casualty lines could leave Brown & Brown vulnerable to sharp downturns in premium pricing cycles, posing a risk to revenues and margins.

The firm’s decentralized operating model, while a competitive edge in some respects, may lead to inefficiencies or cultural misalignment as Brown & Brown continues its acquisitive growth strategy.

Intense competition from larger insurance brokers and the potential inability to secure favorable placement terms could erode Brown & Brown’s market share in high-growth product segments.

Bull Theses

Brown & Brown’s disciplined acquisition strategy and proven post-acquisition integration capabilities position the firm to capture share in specialty insurance markets.

A wide product mix and diversified client base across property, casualty, employee benefits, and personal lines help the company maintain resilient revenue streams even during economic downturns.

Its decentralized model fosters a strong entrepreneurial culture, empowering local offices to pursue niche markets and drive above-market organic growth.

Show More Less
How do you feel about BRO?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Brown & Brown Inc

Current Assets 8.1B
Cash & Short-Term Investments 1.2B
Receivables 3.4B
Other Current Assets 3.5B
Non-Current Assets 21.2B
PP&E 635m
Intangibles 19.8B
Other Non-Current Assets 733m
Current Liabilities 6.9B
Accounts Payable 849m
Accrued Liabilities 716m
Other Current Liabilities 5.3B
Non-Current Liabilities 10.1B
Long-Term Debt 7.7B
Other Non-Current Liabilities 2.4B
Efficiency

Free Cash Flow Analysis
Brown & Brown Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Brown & Brown Inc

Revenue
5.5B USD
Operating Expenses
-3.9B USD
Operating Income
1.6B USD
Other Expenses
-610m USD
Net Income
987m USD
Fundamental Scores

BRO Profitability Score
Profitability Due Diligence

Brown & Brown Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Healthy Operating Margin
Sustainable 3Y Average Operating Margin
Positive 3Y Average ROE
Healthy Net Margin
50/100
Profitability
Score

Brown & Brown Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

BRO Solvency Score
Solvency Due Diligence

Brown & Brown Inc's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
High Interest Coverage
Short-Term Solvency
48/100
Solvency
Score

Brown & Brown Inc's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BRO Price Targets Summary
Brown & Brown Inc

Wall Street analysts forecast BRO stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BRO is 95.914 USD with a low forecast of 79.79 USD and a high forecast of 119.7 USD.

Lowest
Price Target
79.79 USD
1% Downside
Average
Price Target
95.914 USD
19% Upside
Highest
Price Target
119.7 USD
48% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for BRO is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

BRO Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one BRO stock?

The intrinsic value of one BRO stock under the Base Case scenario is 49.514 USD.

Is BRO stock undervalued or overvalued?

Compared to the current market price of 80.745 USD, Brown & Brown Inc is Overvalued by 39%.

Back to Top