BROWN & BROWN, INC. (BRO)
Insurance Agents, Brokers & Service · Financial Services · $21.2B
Intrinsic Value (Consensus)
$45.15
Current Price
$63.20
Margin of Safety
-28.6%
28.6% Above Intrinsic Value
Value: $45
Price: $63
Valuation Model Estimates
Current Price: $63.20
DCF (Discounted Cash Flow)
$52.30
Graham Number
$34.41
Earnings Power Value
$30.68
Relative Value (P/E)
$63.20
Dividend Discount Model
$5.78
Consensus Value
$45.15
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.16
- EPS (Forward)
- $3.22
- Book Value
- $16.65
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 18.9%
- Debt/Equity
- 136%
- Revenue Growth
- 22.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance