SweetValueLab
Write for us

Brown & Brown, Inc. — Intrinsic Value & Fair Price

BRO
NYSEFinancial ServicesInsurance - BrokersCIK 0000079282bbrown.comAbout BRO
Last close · Oct 16, 202669.40+1.42 (+2.09%)
Market cap$23.2B
Model value · DCF · Perpetuity growth · 5y
106.53
Brown & Brown closed at $69.40 — undervalued by 35% vs model.
55.87the model's range299.95

DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.

Other models
17.88 – 113.33
Wall St. target
88.00 21% below
Below model, 1y
17 of 20 days

Price and model value

Embed this card

BRO's close against its model value, as a 420×168 card for your own page. It updates nightly with this site and links back here.

Free to embed; keep the attribution link.
Loading chart…
What the marks mean
Daily close

Dividends

Quarterly · as of Oct 16, 2026
Yield, trailing 12 months
0.95%
Past 2 years
low 0.45%high 1.19%
Dividends per share, a year at a time
$0.37Aug ’21$0.41Aug ’22$0.46Aug ’23$0.52Aug ’24$0.60Aug ’25$0.66TTM
Dividends / free cash flow, FY2025
14.0%
Raised
32 years in a row
Growth, 5 yrs
12.3% a year
Last change
+10.0% · Nov 2025
Every payment, with ex-dates · latest $0.165, paid Aug 19, 2026

Research on BRO

No posts on BRO yet.
Studied BRO from its filings? Guest posts are reviewed before they go live.Write about BRO →

How it is valued

Valued asMature & stable
Moderate growth (~18% recent)Moderate margins (18% net margin)Moderately volatile earningsStrong FCF yield (6.0%)
What growth the price implies: the reverse DCF

Key figures

FY2025 · chosen for mature companies
P/E
22.0×
EV / EBITDA
14.8×
FCF yield
6.4%
Dividend yield, TTM
0.95%
Beta
0.59
Cost of capital (WACC)
7.08%
Full financials

Analyst actions

third-party, quoted
10-07Oppenheimer · target73.00
07-29Citigroup · “Neutral” from “Buy”downgrade
07-29Truist Financial · target90.00
07-06Morgan Stanley · “Underweight” from “Equal Weight”downgrade
Ratings, targets and estimates

Comparable companies

by business, not by industry label
1 more company lists BRO as a comparable

The weekly

One email a week across every stock we cover: 13F filings, insider trades, earnings and new research. It covers the whole market, not just BRO. No account.

About Brown & Brown

Brown & Brown, Inc. operates as an insurance brokerage firm, providing a diverse range of products and services throughout the United States, Bermuda, Canada, Ireland, the United Kingdom, and the Cayman Islands. The company's operations are strategically divided into four primary segments: Retail, National Programs, Wholesale Brokerage, and Services. The Retail division delivers a comprehensive suite of property and casualty, employee benefits, personal, and specialized insurance offerings, complemented by services such as loss control assessments, consulting, and claims processing. This segment caters to a broad spectrum of clients, including commercial entities, public and quasi-public organizations, professionals, and individuals. The National Programs segment focuses on professional liability and associated bundled insurance products for specific sectors like dentistry, law, optometry, insurance, finance, medicine, and real estate title professionals, alongside supplementary coverages for events, medical facilities, and cyber risks. This segment also provides outsourced services to insurance carrier partners, encompassing product development, marketing, underwriting, actuarial analysis, compliance, claims, and other administrative support, while additionally managing commercial and public entity programs and flood insurance, largely through independent agents. The Wholesale Brokerage segment facilitates the distribution of excess and surplus commercial and personal lines insurance via independent agents and brokers. Finally, the Services segment offers critical support functions such as third-party claims administration and medical utilization management for workers' compensation and all-lines liability, along with Medicare Set-aside provisions, Social Security disability assistance, Medicare benefits advocacy, and claims adjusting services. Founded in 1939, Brown & Brown, Inc. is headquartered in Daytona Beach, Florida.

CEO
J. Powell Brown
Headquarters
Daytona Beach, FL
Employees
22,888
IPO
1981-02-11
Full company profile

Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; the formulas are in how we value a stock.