
Brown & Brown Inc
NYSE:BRO

Intrinsic Value
The intrinsic value of one
BRO
stock under the Base Case scenario is
78.58
USD.
Compared to the current market price of 110.38 USD,
Brown & Brown Inc
is
Overvalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Brown & Brown Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Brown & Brown Inc
Balance Sheet Decomposition
Brown & Brown Inc
Current Assets | 5.9B |
Cash & Short-Term Investments | 669m |
Receivables | 2.7B |
Other Current Assets | 2.6B |
Non-Current Assets | 10.8B |
PP&E | 524m |
Intangibles | 9.9B |
Other Non-Current Assets | 387m |
Free Cash Flow Analysis
Brown & Brown Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Brown & Brown Inc
Revenue
|
5B
USD
|
Operating Expenses
|
-3.4B
USD
|
Operating Income
|
1.5B
USD
|
Other Expenses
|
-506m
USD
|
Net Income
|
1B
USD
|
BRO Profitability Score
Profitability Due Diligence
Brown & Brown Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Brown & Brown Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
BRO Solvency Score
Solvency Due Diligence
Brown & Brown Inc's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
Brown & Brown Inc's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BRO Price Targets Summary
Brown & Brown Inc
According to Wall Street analysts, the average 1-year price target for
BRO
is 121.69 USD
with a low forecast of 101 USD and a high forecast of 136.5 USD.
Dividends
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?
The intrinsic value of one
BRO
stock under the Base Case scenario is
78.58
USD.
Compared to the current market price of 110.38 USD,
Brown & Brown Inc
is
Overvalued by 29%.