Brown & Brown Inc
NYSE:BRO

Watchlist Manager
Brown & Brown Inc Logo
Brown & Brown Inc
NYSE:BRO
Watchlist
Price: 112.42 USD 0.51% Market Closed
Market Cap: 32.1B USD
Have any thoughts about
Brown & Brown Inc?
Write Note

Intrinsic Value

The intrinsic value of one BRO stock under the Base Case scenario is 70.3 USD. Compared to the current market price of 112.42 USD, Brown & Brown Inc is Overvalued by 37%.

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

BRO Intrinsic Value
70.3 USD
Overvaluation 37%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Brown & Brown Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for BRO cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about BRO?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Insurance Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Brown & Brown Inc

Provide an overview of the primary business activities
of Brown & Brown Inc.

What unique competitive advantages
does Brown & Brown Inc hold over its rivals?

What risks and challenges
does Brown & Brown Inc face in the near future?

Has there been any significant insider trading activity
in Brown & Brown Inc recently?

Summarize the latest earnings call
of Brown & Brown Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Brown & Brown Inc.

Provide P/S
for Brown & Brown Inc.

Provide P/E
for Brown & Brown Inc.

Provide P/OCF
for Brown & Brown Inc.

Provide P/FCFE
for Brown & Brown Inc.

Provide P/B
for Brown & Brown Inc.

Provide EV/S
for Brown & Brown Inc.

Provide EV/GP
for Brown & Brown Inc.

Provide EV/EBITDA
for Brown & Brown Inc.

Provide EV/EBIT
for Brown & Brown Inc.

Provide EV/OCF
for Brown & Brown Inc.

Provide EV/FCFF
for Brown & Brown Inc.

Provide EV/IC
for Brown & Brown Inc.

Show me price targets
for Brown & Brown Inc made by professional analysts.

What are the Revenue projections
for Brown & Brown Inc?

How accurate were the past Revenue estimates
for Brown & Brown Inc?

What are the Net Income projections
for Brown & Brown Inc?

How accurate were the past Net Income estimates
for Brown & Brown Inc?

What are the EPS projections
for Brown & Brown Inc?

How accurate were the past EPS estimates
for Brown & Brown Inc?

What are the EBIT projections
for Brown & Brown Inc?

How accurate were the past EBIT estimates
for Brown & Brown Inc?

Compare the revenue forecasts
for Brown & Brown Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Brown & Brown Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Brown & Brown Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Brown & Brown Inc compared to its peers.

Compare the P/E ratios
of Brown & Brown Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Brown & Brown Inc with its peers.

Analyze the financial leverage
of Brown & Brown Inc compared to its main competitors.

Show all profitability ratios
for Brown & Brown Inc.

Provide ROE
for Brown & Brown Inc.

Provide ROA
for Brown & Brown Inc.

Provide ROIC
for Brown & Brown Inc.

Provide ROCE
for Brown & Brown Inc.

Provide Gross Margin
for Brown & Brown Inc.

Provide Operating Margin
for Brown & Brown Inc.

Provide Net Margin
for Brown & Brown Inc.

Provide FCF Margin
for Brown & Brown Inc.

Show all solvency ratios
for Brown & Brown Inc.

Provide D/E Ratio
for Brown & Brown Inc.

Provide D/A Ratio
for Brown & Brown Inc.

Provide Interest Coverage Ratio
for Brown & Brown Inc.

Provide Altman Z-Score Ratio
for Brown & Brown Inc.

Provide Quick Ratio
for Brown & Brown Inc.

Provide Current Ratio
for Brown & Brown Inc.

Provide Cash Ratio
for Brown & Brown Inc.

What is the historical Revenue growth
over the last 5 years for Brown & Brown Inc?

What is the historical Net Income growth
over the last 5 years for Brown & Brown Inc?

What is the current Free Cash Flow
of Brown & Brown Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Brown & Brown Inc.

Business Breakdown

Brown & Brown Inc. is a leading insurance brokerage firm based in the United States, recognized for its extensive network and innovative approaches to risk management. Founded in 1939, the company has grown significantly through organic expansion and strategic acquisitions, positioning itself as a key player in the competitive insurance landscape. With a diverse portfolio that includes property, casualty, and employee benefits solutions, Brown & Brown serves clients ranging from small businesses to large corporations, emphasizing a personalized approach to insurance needs. The firm’s commitment to exceptional client service paired with a strong financial foundation has enabled it to consiste...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Brown & Brown Inc

Current Assets 7.5B
Cash & Short-Term Investments 968m
Receivables 3.9B
Other Current Assets 2.6B
Non-Current Assets 10B
Long-Term Investments 21m
PP&E 501m
Intangibles 9.2B
Other Non-Current Assets 365m
Current Liabilities 6.5B
Accounts Payable 329m
Accrued Liabilities 519m
Other Current Liabilities 5.7B
Non-Current Liabilities 4.5B
Long-Term Debt 3.4B
Other Non-Current Liabilities 1.2B
Efficiency

Earnings Waterfall
Brown & Brown Inc

Revenue
4.6B USD
Operating Expenses
-3.3B USD
Operating Income
1.4B USD
Other Expenses
-357.2m USD
Net Income
1B USD

Free Cash Flow Analysis
Brown & Brown Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3, the company reported nearly $1.2 billion in revenue, reflecting an 11% increase and 9.5% organic growth. Adjusted EBITDAC margin improved to 34.9%, with earnings per share rising 12.3% to $0.91. They achieved four acquisitions, enhancing their capabilities. Economic conditions remain stable, with predictions of continued moderate growth amid potential uncertainties. The company anticipates 24-26% cash flow conversion for 2024, with a projected 100 basis point rise in EBITDAC margin. Looking ahead, retail growth is expected to be around 5%, indicating strong momentum into the fourth quarter.

What is Earnings Call?
Fundamental Scores

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.

Positive Free Cash Flow
Positive Operating Income
Positive 3-Years Revenue Growth
Positive 3-Year Average ROE
59/100
Profitability
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 49/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Average Altman Z-Score
Short-Term Solvency
49/100
Solvency
Score

Brown & Brown Inc's solvency score is 49/100. 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 drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BRO is 110.74 USD with a low forecast of 96.96 USD and a high forecast of 122.85 USD.

Lowest
Price Target
96.96 USD
14% Downside
Average
Price Target
110.74 USD
1% Downside
Highest
Price Target
122.85 USD
9% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for BRO?

Click here to dive deeper.

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

Ownership

BRO Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Brown & Brown Inc Logo
Brown & Brown Inc

Country

United States of America

Industry

Insurance

Market Cap

32.2B USD

Dividend Yield

0.48%

Description

Brown & Brown, Inc. is an insurance agency, wholesale brokerage, insurance program and service organization. The company is headquartered in Daytona Beach, Florida and currently employs 12,023 full-time employees. The company markets and sells insurance products and services, primarily in the property, casualty, and employee benefits areas. Its segments include Retail segment, which provides a broad range of insurance products and services to commercial, public, and quasi-public entities, and to professional and individual customers, as well as non-insurance warranty services and products through its automobile dealer services (F&I) businesses; National Programs segment, which acts as a managing general agent and provides professional liability and related package products; Wholesale Brokerage segment markets and sells excess and surplus commercial and personal lines insurance, primarily through independent agents and brokers, as well as Brown & Brown retail agents, and Services segment provides insurance-related services, including third-party claims administration and adjusting services.

Contact

FLORIDA
Daytona Beach
220 S. Ridgewood Ave.
+13862529601.0
www.bbinsurance.com

IPO

1997-12-08

Employees

12 023

Officers

CEO, President & Director
Mr. J. Powell Brown C.P.C.U.
Executive VP, CFO & Treasurer
Mr. R. Andrew Watts
Executive VP & Chief Acquisitions Officer
Mr. J. Scott Penny C.I.C.
Executive VP & President of Programs Segment
Mr. Chris L. Walker
Executive VP & President of Retail Segment
Mr. P. Barrett Brown
Chief Technology Officer
Mr. Kiet Tran
Show More
Executive VP & Chief Information Officer
Mr. Kenneth Gray Nester II
Senior VP & Chief Legal Officer
Mr. C. Robert Mathis IV
Director of Communications
Jenny Goco
Executive VP & Chief People Officer
Ms. Julie L. Turpin
Show Less

See Also

Discover More
What is the Intrinsic Value of one BRO stock?

The intrinsic value of one BRO stock under the Base Case scenario is 70.3 USD.

Is BRO stock undervalued or overvalued?

Compared to the current market price of 112.42 USD, Brown & Brown Inc is Overvalued by 37%.

Back to Top