As of 2025-01-21, the Intrinsic Value of Brown & Brown Inc (BRO) is
122.08 USD. This BRO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 105.55 USD, the upside of Brown & Brown Inc is
15.70%.
The range of the Intrinsic Value is 74.66 - 320.30 USD
122.08 USD
Intrinsic Value
BRO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
74.66 - 320.30 |
122.08 |
15.7% |
| DCF (Growth 10y) |
96.52 - 383.65 |
152.27 |
44.3% |
| DCF (EBITDA 5y) |
53.02 - 92.05 |
74.05 |
-29.8% |
| DCF (EBITDA 10y) |
72.06 - 121.37 |
97.13 |
-8.0% |
| Fair Value |
75.47 - 75.47 |
75.47 |
-28.50% |
| P/E |
72.45 - 111.25 |
95.04 |
-10.0% |
| EV/EBITDA |
37.74 - 90.86 |
63.14 |
-40.2% |
| EPV |
58.60 - 85.84 |
72.22 |
-31.6% |
| DDM - Stable |
43.71 - 213.51 |
128.61 |
21.8% |
| DDM - Multi |
56.65 - 212.66 |
89.17 |
-15.5% |
BRO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
30,183.08 |
| Beta |
0.53 |
| Outstanding shares (mil) |
285.96 |
| Enterprise Value (mil) |
32,818.08 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.72% |
| Cost of Debt |
4.51% |
| WACC |
6.36% |