Brown & Brown, Inc. (BRO) DCF Valuation

Brown & Brown, Inc. (BRO) DCF Valuation

US | Financial Services | Insurance - Brokers | NYSE
Brown & Brown, Inc. (BRO) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

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
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 2,384.7 2,606.1 3,047.5 3,573.4 4,204.7 4,847.4 5,588.4 6,442.7 7,427.5 8,562.9
Revenue Growth, % 0 9.28 16.94 17.26 17.67 15.29 15.29 15.29 15.29 15.29
EBITDA 701.1 808.2 1,010.4 1,159.7 1,474.9 1,561.8 1,800.6 2,075.8 2,393.1 2,759.0
EBITDA, % 29.4 31.01 33.16 32.45 35.08 32.22 32.22 32.22 32.22 32.22
Depreciation 1,814.0 1,937.1 2,122.1 2,525.8 206.0 2,865.9 3,304.0 3,809.1 4,391.4 5,062.6
Depreciation, % 76.07 74.33 69.63 70.68 4.9 59.12 59.12 59.12 59.12 59.12
EBIT -1,112.8 -1,128.9 -1,111.7 -1,366.1 1,268.9 -1,304.1 -1,503.4 -1,733.3 -1,998.2 -2,303.7
EBIT, % -46.67 -43.32 -36.48 -38.23 30.18 -26.9 -26.9 -26.9 -26.9 -26.9
Total Cash 554.5 835.7 900.0 662.0 711.3 1,166.2 1,344.5 1,550.0 1,787.0 2,060.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,001.3 1,142.7 1,279.4 2,355.3 2,039.5
Account Receivables, % 41.99 43.85 41.98 65.91 48.51
Inventories 786.8 832.1 975.4 1,776.4 .0 1,421.7 1,639.0 1,889.5 2,178.4 2,511.3
Inventories, % 32.99 31.93 32.01 49.71 0 29.33 29.33 29.33 29.33 29.33
Accounts Payable 1,114.3 1,389.0 242.7 286.5 458.9 1,230.5 1,418.6 1,635.4 1,885.4 2,173.6
Accounts Payable, % 46.73 53.3 7.96 8.02 10.91 25.38 25.38 25.38 25.38 25.38
Capital Expenditure -73.1 -70.7 -45.0 -52.6 -68.9 -100.5 -115.9 -133.6 -154.0 -177.5
Capital Expenditure, % -3.07 -2.71 -1.48 -1.47 -1.64 -2.07 -2.07 -2.07 -2.07 -2.07
Tax Rate, % 24.05 24.05 24.05 24.05 24.05 24.05 24.05 24.05 24.05 24.05
EBITAT -843.2 -869.2 -855.6 -1,047.5 963.8 -997.3 -1,149.7 -1,325.5 -1,528.1 -1,761.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 223.8 1,085.3 -204.9 -407.4 3,365.5 809.1 1,650.2 1,902.5 2,193.3 2,528.6
WACC, % 7.79 7.8 7.8 7.8 7.79 7.8 7.8 7.8 7.8 7.8
PV UFCF
SUM PV UFCF 7,051.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,579
Terminal Value 44,506
Present Terminal Value 30,579
Enterprise Value 37,631
Net Debt 3,319
Equity Value 34,311
Diluted Shares Outstanding, MM 281
Equity Value Per Share 122.19

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.

No products were found matching.