BRO
Brown & Brown Inc
Price:  
83.74 
USD
Volume:  
883,401.00
United States | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRO WACC - Weighted Average Cost of Capital

The WACC of Brown & Brown Inc (BRO) is 8.1%.

The Cost of Equity of Brown & Brown Inc (BRO) is 8.85%.
The Cost of Debt of Brown & Brown Inc (BRO) is 4.70%.

Range Selected
Cost of equity 7.50% - 10.20% 8.85%
Tax rate 23.20% - 23.60% 23.40%
Cost of debt 4.20% - 5.20% 4.70%
WACC 6.9% - 9.3% 8.1%
WACC

BRO WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.8 0.95
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.20%
Tax rate 23.20% 23.60%
Debt/Equity ratio 0.16 0.16
Cost of debt 4.20% 5.20%
After-tax WACC 6.9% 9.3%
Selected WACC 8.1%