Brown & Brown Inc
Brown & Brown, Inc. is a leading insurance brokerage firm providing enhanced customer-centric risk management solutions since 1939. With a global presence spanning 500+ locations and a team of more than 17,000 professionals, we are dedicated to delivering scalable, innovative strategies for our customers at every step of their growth journey.
Trading 46% below its estimated fair value of $96.43.
Current Price
$65.95
+2.41%GoodMoat Value
$96.43
46.2% undervaluedBrown & Brown Inc (BRO) DCF Calculator
What is a DCF Calculator?
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
Output
Intrinsic value per share — compare with price for margin of safety
Enter a ticker on the left to auto-fill real financial data and get started.
BRO DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for Brown & Brown Inc (BRO). Estimate the intrinsic value of BRO stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.
Current EPS: $3.16. Free cash flow: $1.39B. FCF growth rate: 14.21%. WACC: 10.00%. Shares outstanding: 341.4M. GoodMoat fair value: $96.43.
The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateBrown & Brown Inc's true worth.