Brown & Brown, Inc. (BRO) DCF Valuation

Brown & Brown, Inc. (BRO) DCF Valuation

US | Financial Services | Insurance - Brokers | NYSE
Brown & Brown, Inc. (BRO) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Brown & Brown, Inc. (BRO) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Looking to assess the intrinsic value of Brown & Brown, Inc.? Our (BRO) DCF Calculator offers real-world data along with extensive customization features, enabling you to refine your forecasts and enhance your investment strategies.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 2,606.1 3,047.5 3,573.4 4,204.7 4,805.0 5,599.5 6,525.3 7,604.2 8,861.5 10,326.7
Revenue Growth, % 0 16.94 17.26 17.67 14.28 16.53 16.53 16.53 16.53 16.53
EBITDA 808.2 1,010.4 1,159.7 1,549.8 1,726.0 1,897.1 2,210.8 2,576.3 3,002.3 3,498.7
EBITDA, % 31.01 33.16 32.45 36.86 35.92 33.88 33.88 33.88 33.88 33.88
Depreciation 1,937.1 2,122.1 2,525.8 206.0 222.0 2,510.4 2,925.5 3,409.2 3,972.9 4,629.8
Depreciation, % 74.33 69.63 70.68 4.9 4.62 44.83 44.83 44.83 44.83 44.83
EBIT -1,128.9 -1,111.7 -1,366.1 1,343.8 1,504.0 -613.3 -714.7 -832.9 -970.6 -1,131.1
EBIT, % -43.32 -36.48 -38.23 31.96 31.3 -10.95 -10.95 -10.95 -10.95 -10.95
Total Cash 835.7 900.0 662.0 711.3 685.0 1,246.4 1,452.5 1,692.7 1,972.5 2,298.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,142.7 1,279.4 2,355.3 2,039.5 3,538.0
Account Receivables, % 43.85 41.98 65.91 48.51 73.63
Inventories 832.1 975.4 1,776.4 .0 .0 1,272.7 1,483.2 1,728.4 2,014.2 2,347.2
Inventories, % 31.93 32.01 49.71 0 0 22.73 22.73 22.73 22.73 22.73
Accounts Payable 1,389.0 242.7 286.5 458.9 373.0 985.0 1,147.9 1,337.7 1,558.9 1,816.6
Accounts Payable, % 53.3 7.96 8.02 10.91 7.76 17.59 17.59 17.59 17.59 17.59
Capital Expenditure -70.7 -45.0 -52.6 -68.9 .0 -81.8 -95.3 -111.0 -129.4 -150.8
Capital Expenditure, % -2.71 -1.48 -1.47 -1.64 0 -1.46 -1.46 -1.46 -1.46 -1.46
Tax Rate, % 23.79 23.79 23.79 23.79 23.79 23.79 23.79 23.79 23.79 23.79
EBITAT -869.2 -855.6 -1,047.5 1,020.7 1,146.2 -469.6 -547.2 -637.7 -743.1 -866.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 411.5 -204.9 -407.4 3,422.4 -216.2 1,769.3 1,728.3 2,014.1 2,347.1 2,735.2
WACC, % 8.47 8.47 8.47 8.46 8.46 8.47 8.47 8.47 8.47 8.47
PV UFCF
SUM PV UFCF 8,196.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,790
Terminal Value 43,149
Present Terminal Value 28,741
Enterprise Value 36,937
Net Debt -261
Equity Value 37,198
Diluted Shares Outstanding, MM 284
Equity Value Per Share 130.98

What You Will Get

  • Authentic Brown & Brown Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Brown & Brown, Inc. (BRO).
  • Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates to suit your analysis.
  • Immediate Valuation Updates: Automatic recalculations to assess the impact of changes on Brown & Brown, Inc.'s (BRO) fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario testing, and comprehensive projections.
  • Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Comprehensive Financial Data: Brown & Brown, Inc.'s historical financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Instantly view Brown & Brown, Inc.'s intrinsic value as it updates live.
  • Insightful Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file for Brown & Brown, Inc. (BRO).
  2. Step 2: Review the pre-filled financial data and forecasts for Brown & Brown, Inc. (BRO).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and utilize the results for your investment strategies.

Why Choose the Brown & Brown, Inc. (BRO) Calculator?

  • Precision: Utilizes real Brown & Brown financial data for precise calculations.
  • Versatility: Tailored for users to easily experiment with and adjust inputs.
  • Efficiency: Eliminate the need to create a DCF model from the ground up.
  • Expert-Level: Crafted with the accuracy and functionality expected by CFOs.
  • Intuitive: Simple to navigate, even for those with limited financial modeling skills.

Who Should Use This Product?

  • Investors: Accurately assess Brown & Brown, Inc.'s (BRO) intrinsic value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
  • Consultants: Efficiently customize the template for client valuation reports.
  • Entrepreneurs: Discover financial modeling techniques employed by leading companies.
  • Educators: Implement it as a resource for teaching valuation methods.

What the Template Contains

  • Pre-Filled DCF Model: Brown & Brown, Inc.'s (BRO) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Brown & Brown, Inc.'s (BRO) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.