As of 2024-12-15, the Intrinsic Value of Brown & Brown Inc (BRO) is 115.42 USD. This BRO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.19 USD, the upside of Brown & Brown Inc is 10.80%.

The range of the Intrinsic Value is 67.82 - 356.16 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	67.82 - 356.16	115.42	10.8%
DCF (Growth 10y)	85.88 - 417.03	140.93	35.3%
DCF (EBITDA 5y)	54.06 - 98.49	80.19	-23.0%
DCF (EBITDA 10y)	70.07 - 126.14	100.38	-3.7%
Fair Value	75.47 - 75.47	75.47	-27.56%
P/E	72.45 - 109.78	94.67	-9.1%
EV/EBITDA	38.07 - 100.27	76.23	-26.8%
EPV	51.24 - 79.87	65.55	-37.1%
DDM - Stable	40.13 - 227.64	133.88	28.5%
DDM - Multi	50.68 - 222.62	82.45	-20.9%