BRO
Brown & Brown Inc
Price:  
90.08 
USD
Volume:  
648,624.00
United States | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRO Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Brown & Brown Inc (BRO) is 95.04 USD. This BRO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 90.08 USD, the upside of Brown & Brown Inc is %.

The range of the Intrinsic Value is 59.69 - 213.18 USD

90.08 USD
Stock Price
95.04 USD
Intrinsic Value
Intrinsic Value Details

BRO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 59.69 - 213.18 95.04 5.5%
DCF (Growth 10y) 77.60 - 254.16 118.54 31.6%
DCF (EBITDA 5y) 56.70 - 94.39 84.65 -6.0%
DCF (EBITDA 10y) 71.08 - 117.35 102.02 13.3%
Fair Value 66.70 - 66.70 66.70 -25.96%
P/E 43.14 - 84.09 72.40 -19.6%
EV/EBITDA 58.68 - 97.29 83.70 -7.1%
EPV 45.26 - 63.12 54.19 -39.8%
DDM - Stable 34.40 - 128.87 81.64 -9.4%
DDM - Multi 46.21 - 133.52 68.53 -23.9%

BRO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 25,695.32
Beta 0.63
Outstanding shares (mil) 285.25
Enterprise Value (mil) 28,998.32
Market risk premium 4.60%
Cost of Equity 8.45%
Cost of Debt 4.65%
WACC 7.82%