BRO Brown & Brown, Inc.
Financial Services
Price
$70.86
Intrinsic value
$31.27
Buy price
$25.02
Discount
-126.6%
DCF walkthrough
Near-term growth (g1)17.38%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,520,000,000.00
- Total debt
- $8,065,999,872.00
- Cash & STI
- $918,000,000.00
- Shares out.
- 334,000,000
Overvalued [LOW CF reliability]
Intrinsic value$31.27
Buy price (with MOS)$25.02
Current price$70.86
Discount to intrinsic value-126.6%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 13.5%
- Current ROE
- 8.4%
- Minimum ROE
- 8.4%
Debt quality
MODERATE- Debt / Equity
- 0.64x
Moat proxy
MODERATE_PROXYCash-flow reliability
LOW- Operating CF / Net income
- 1.28x
Technical chart
Confluence: DOWNTREND (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 45.8%
- Public economic interest
- 99.8%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.