The Discounted Cash Flow (DCF) valuation of Brown & Brown Inc (BRO) is 90.30 USD. With the latest stock price at 65.21 USD, the upside of Brown & Brown Inc based on DCF is 38.5%.
Based on the latest price of 65.21 USD and our DCF valuation, Brown & Brown Inc (BRO) is a buy. buying BRO stocks now will result in a potential gain of 38.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.4% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 60.32 - 162.25 | 90.30 |
| Upside | -7.5% - 148.8% | 38.5% |