As of 2025-12-13, the Intrinsic Value of Brown & Brown Inc (BRO) is 98.40 USD. This BRO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 81.62 USD, the upside of Brown & Brown Inc is 20.60%.
The range of the Intrinsic Value is 60.48 - 217.90 USD
Based on its market price of 81.62 USD and our intrinsic valuation, Brown & Brown Inc (BRO) is undervalued by 20.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60.48 - 217.90 | 98.40 | 20.6% |
| DCF (Growth 10y) | 80.96 - 262.80 | 125.04 | 53.2% |
| DCF (EBITDA 5y) | 21.62 - 50.67 | 28.96 | -64.5% |
| DCF (EBITDA 10y) | 41.57 - 77.64 | 51.53 | -36.9% |
| Fair Value | 59.01 - 59.01 | 59.01 | -27.70% |
| P/E | 36.52 - 84.59 | 64.76 | -20.7% |
| EV/EBITDA | 9.06 - 69.35 | 32.07 | -60.7% |
| EPV | 39.92 - 59.24 | 49.58 | -39.3% |
| DDM - Stable | 30.68 - 114.77 | 72.73 | -10.9% |
| DDM - Multi | 52.71 - 150.92 | 77.85 | -4.6% |
| Market Cap (mil) | 27,866.70 |
| Beta | 0.29 |
| Outstanding shares (mil) | 341.42 |
| Enterprise Value (mil) | 34,404.70 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.98% |
| Cost of Debt | 4.57% |
| WACC | 7.44% |