Brown & Brown, Inc. Website

Brown & Brown, Inc.

NYSE-BRO

Basic

  • Market Cap

    $23.82B

  • EV

    $27.34B

  • Shares Out

    285.25M

  • Revenue

    $4,335.7M

  • Employees

    16,152

Margins

  • Gross

    48.18%

  • EBITDA

    33.43%

  • Operating

    28.61%

  • Pre-Tax

    28.05%

  • Net

    21.39%

  • FCF

    20.59%

Returns (5Yr Avg)

  • ROA

    5.9%

  • ROTA

    20.35%

  • ROE

    14.56%

  • ROCE

    11.69%

  • ROIC

    8.02%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $90.43

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    $591M

  • Net Debt

    $3,516M

  • Debt/Equity

    0.71

  • EBIT/Interest

    6.49

Growth (CAGR)

  • Rev 3Yr

    16.7%

  • Rev 5Yr

    15.3%

  • Rev 10Yr

    12.1%

  • Dil EPS 3Yr

    20.7%

  • Dil EPS 5Yr

    20.05%

  • Dil EPS 10Yr

    16.32%

  • Rev Fwd 2Yr

    8.27%

  • EBITDA Fwd 2Yr

    4.91%

  • EPS Fwd 2Yr

    18.4%

  • EPS LT Growth Est

    9.56%

Dividends

  • Yield

    —

  • Payout

    15.03%

  • DPS

    $0.49

  • DPS Growth 3Yr

    11.29%

  • DPS Growth 5Yr

    9.24%

  • DPS Growth 10Yr

    9.94%

  • DPS Growth Fwd 2Yr

    11.83%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Operating Revenues

2,384.7

2,606.1

3,047.5

3,563.2

4,199.4

4,328.4

Other Revenues, Total

—

—

—

—

—

1.7

4.5

2.8

3.7

5.3

7.3

Total Revenues

2,386.4

2,610.6

3,050.3

3,566.9

4,204.7

4,335.7

Total Revenues % Chg.

18.7%

9.4%

16.8%

16.9%

17.9%

15%

Cost of Goods Sold, Total

1,308.2

1,436.4

1,636.9

1,816.9

2,186.6

2,246.6

Gross Profit

1,078.2

1,174.2

1,413.4

1,750

2,018.1

2,089.1

Depreciation & Amortization

23.4

26.3

33.3

39.2

40

41

Amortization of Goodwill and Intangible Assets

105.3

108.5

119.6

146.6

166

168

Other Operating Expenses

377.1

366

403

585.6

636.8

639.8

Other Operating Expenses, Total

505.8

500.8

555.9

771.4

842.8

848.8

Operating Income

572.4

673.4

857.5

978.6

1,175.3

1,240.3

Interest Expense, Total

-63.7

-59

-65

-141.2

-190

-191

Interest And Investment Income

5.8

2.8

1.1

6.5

52.4

63.4

Net Interest Expenses

-57.9

-56.2

-63.9

-134.7

-137.6

-127.6

Other Non Operating Income (Expenses)

—

—

—

—

—

—

EBT, Excl. Unusual Items

514.5

617.2

793.6

843.9

1,037.7

1,112.7

Merger & Related Restructuring Charges

—

—

—

—

—

—

—

—

-11.2

-13.1

-10.1

Gain (Loss) On Sale Of Assets

10

2.4

9.6

4.5

143.3

135.3

Other Unusual Items

1.4

4.5

-40.4

38.9

-21.8

-21.8

EBT, Incl. Unusual Items

525.9

624.1

762.8

876.1

1,146.1

1,216.1

Income Tax Expense

127.4

143.6

175.7

204.3

275.6

288.6

Earnings From Continuing Operations

398.5

480.5

587.1

671.8

870.5

927.5

Net Income

398.5

480.5

587.1

671.8

870.5

927.5

Preferred Dividend and Other Adjustments

—

—

—

—

—

—

15.2

12.9

12.7

13.3

13.3

Net Income to Common Incl Extra Items

398.5

465.3

574.2

659.1

857.2

914.2

Net Income to Common Excl. Extra Items

398.5

465.3

574.2

659.1

857.2

914.2

Total Shares Outstanding

281.7

283

282.5

283.2

284.6

285

Weighted Avg. Shares Outstanding

281.6

274.3

276

277.5

279.6

280.4

Weighted Avg. Shares Outstanding Dil

283.7

275.8

277.4

278.6

280.8

281.8

EPS

1.4

1.7

2.1

2.4

3.1

3.3

EPS Diluted

1.4

1.7

2.1

2.4

3.1

3.2

EBITDA

701.1

808.2

1,010.4

1,164.4

1,381.3

1,449.3

Effective Tax Rate

24.2%

23%

23%

23.3%

24%

23.7%