Previous Close | $40.43 |
Intrinsic Value | $6.70 |
Upside potential | -83% |
Data is not available at this time.
The Baldwin Insurance Group, Inc. operates as a diversified insurance brokerage and consulting firm, specializing in commercial and personal insurance solutions. The company generates revenue primarily through commissions, fees, and advisory services, leveraging its expertise in risk management and employee benefits. Operating in a highly competitive and fragmented industry, Baldwin Insurance differentiates itself through its consultative approach, deep client relationships, and a broad portfolio of tailored insurance products. The firm serves a diverse client base, including middle-market businesses, high-net-worth individuals, and public sector entities, positioning itself as a trusted advisor in complex risk environments. Its market position is reinforced by strategic acquisitions, which expand its geographic footprint and service capabilities. The insurance brokerage sector is characterized by steady demand, but margins are sensitive to competition and regulatory changes. Baldwin’s ability to cross-sell services and maintain high retention rates underscores its resilience in cyclical markets.
In FY 2024, Baldwin Insurance reported revenue of $1.38 billion, reflecting its scale in the brokerage industry. However, net income was negative at -$24.5 million, with diluted EPS of -$0.39, indicating profitability challenges. Operating cash flow stood at $102.2 million, suggesting solid cash generation despite earnings pressure. Capital expenditures of -$41.0 million highlight ongoing investments in technology and integration of acquisitions.
The company’s negative net income raises concerns about near-term earnings power, though operating cash flow remains robust. High total debt of $1.64 billion relative to cash reserves of $148.1 million signals leverage risks, potentially constraining capital efficiency. Baldwin’s ability to improve margins through cost synergies from acquisitions will be critical to enhancing returns.
Baldwin Insurance’s balance sheet shows significant leverage, with total debt exceeding cash reserves by a wide margin. The absence of dividends aligns with its focus on debt management and reinvestment. Liquidity is supported by operating cash flow, but the high debt load may limit financial flexibility in adverse market conditions.
Growth is likely driven by acquisitions, given the fragmented nature of the insurance brokerage industry. The company does not pay dividends, prioritizing debt reduction and organic expansion. Future trends will depend on integration success and organic revenue growth in a competitive landscape.
The market appears cautious, given the negative earnings and high leverage. Valuation metrics will hinge on Baldwin’s ability to stabilize profitability and demonstrate sustainable cash flow generation. Investor sentiment may improve with clearer signs of deleveraging and margin expansion.
Baldwin’s strategic advantages lie in its diversified service offerings and acquisition-driven growth. However, execution risks and debt levels pose challenges. The outlook depends on effective cost management and organic growth initiatives. Success in these areas could strengthen its competitive position over the long term.
Company filings, CIK 0001781755
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |