DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Brown & Brown, Inc. (BRO)

Financial Services | Insurance - Brokers

Today's Price

$70.54

Today's Fair Value

$208.59 +195.7%

Margin of Safety

+66.18%

Projected Value (5Y)

$335.93 +376.23%

Dividends Paid (5Y)

$4.31

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 16.23% | CAGR (5y): 25.12%

Diluted Shares Growth Rate

Regression: 0.63% | CAGR (5y): 2.56%

Dividend Growth Rate

Regression: 10.21% | CAGR (5y): 12.27%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 3.85x)

Discount Rate