investorscraft@gmail.com

Intrinsic ValueBrown & Brown, Inc. (BRO)

Previous Close$93.54
Intrinsic Value
Upside potential
Previous Close
$93.54

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Brown & Brown, Inc. operates as a diversified insurance brokerage and risk management firm, serving a broad client base across retail, wholesale, and specialty markets. The company generates revenue primarily through commissions, fees, and advisory services, leveraging its deep industry expertise to tailor solutions for clients in sectors such as healthcare, construction, and transportation. Its decentralized operating model allows regional offices to maintain local relationships while benefiting from corporate-scale resources. Brown & Brown holds a strong market position as the sixth-largest insurance broker in the U.S., competing with giants like Marsh McLennan and Aon through a combination of organic growth and strategic acquisitions. The firm differentiates itself with a client-centric approach, technical specialization, and a culture of entrepreneurial autonomy. Its diversified revenue streams and disciplined capital allocation provide resilience against cyclical industry pressures.

Revenue Profitability And Efficiency

Brown & Brown reported $4.7 billion in revenue for FY 2024, with net income reaching $993 million, reflecting a robust 21.1% net margin. The company's operating cash flow of $1.17 billion underscores strong earnings quality, with minimal capital expenditures indicating an asset-light model. Diluted EPS of $3.46 demonstrates efficient earnings conversion, supported by disciplined cost management and scalable operations across its brokerage segments.

Earnings Power And Capital Efficiency

The firm's earnings power is evidenced by consistent cash generation and a capital-efficient structure, with no reported capex in FY 2024. Its decentralized model allows for high incremental margins on revenue growth, while strategic tuck-in acquisitions enhance cross-selling opportunities. The $406 million dividend payout (at $0.55 per share) represents a conservative 41% of net income, preserving capital for growth initiatives.

Balance Sheet And Financial Health

Brown & Brown maintains $675 million in cash against $4.06 billion of total debt, with leverage moderated by strong cash flows. The debt load supports acquisition-driven growth while remaining within industry norms for insurance brokers. Absence of capex requirements and high recurring revenue provide stability, though interest rate exposure on floating-rate debt warrants monitoring in tightening cycles.

Growth Trends And Dividend Policy

Organic revenue growth has historically tracked mid-single digits, supplemented by accretive M&A. The dividend has grown steadily but remains secondary to reinvestment, with a current yield near 1% (assuming a $55 share price). Share count stability at 282 million indicates disciplined equity management, with excess cash likely directed toward strategic deals rather than buybacks.

Valuation And Market Expectations

At a P/E of ~16x (based on $3.46 EPS), the market prices BRO as a growth-adjusted specialty financial, below pure-play brokers but reflecting its hybrid wholesale/retail mix. Premiums to P&C insurers acknowledge superior returns on tangible equity, while discounts to global brokers account for scale differences. Current multiples imply expectations for sustained mid-teens EPS growth through cycle.

Strategic Advantages And Outlook

Brown & Brown's regional expertise and acquisition integration capabilities provide durable competitive advantages. Market fragmentation supports continued consolidation opportunities, while rising insurance premiums structurally expand commission pools. Challenges include talent retention in a tight labor market and potential margin compression from increased competition. The outlook remains positive given pricing tailwinds and operational discipline.

Sources

Company 10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount