Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
110.85 USD191.83 USD259.05 USD
-67.68%
191.83 USDCurrent price is 67.7% below the base model value.
B
US
BRO.US · BROWN & BROWN, INC.
US · US
Latest price62.00 USD
30D+6.21%
Vs. base value-59.7%
Research summary
BRO.US latest organized financial period shows revenue grew +22.83% YoY and net income grew +6.14% YoY. Current price is about 62 USD, while the model base case is about 154 USD; the current price sits -59.7% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue6B USD
Net income1B USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price62.00 USD
Base value153.92 USD
Vs. base-59.7%
Price date2026/04/29
91.28 USD153.92 USD205.10 USD
-59.72%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
71.70 USD116.00 USD151.15 USD
-46.55%
116.00 USDCurrent price is 46.6% below the base model value.Adjusted reference: 102.14 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth1.2%
Current price implies roughly 1.2% annualized FCF growth.
1.2%Current price implies roughly 1.2% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:25
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Integration and restructuring costs | Restructuring | -89M USD | Medium |
| 2023/12/31 | Business sale gain/loss | Asset sale gain/loss | 113M USD | Medium |
| 2022/12/31 | Business sale gain/loss | Asset sale gain/loss | 4M USD | Medium |
| 2021/12/31 | Business sale gain/loss | Asset sale gain/loss | 8M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 6B USD | 1B USD | 1B USD | 1B USD | 3.16 | 3.43 |
| 2024/12/31 | Annual | 5B USD | 993M USD | - | 1B USD | 3.46 | - |
| 2023/12/31 | Annual | 4B USD | 871M USD | 757M USD | 941M USD | 3.05 | 2.65 |
| 2022/12/31 | Annual | 4B USD | 672M USD | 668M USD | 829M USD | 2.37 | 2.36 |
| 2021/12/31 | Annual | 3B USD | 587M USD | 580M USD | 897M USD | 2.07 | 2.04 |
Ad placement