TopFunds

Brown and Brown

NYSE: BRO

Stock price

65.02 USD

(+14.05%) 5 years

insuranceInsurance - Brokers

Insider Transactions

5Y price score: 19
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +14.05%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
09-jun.-26Purchase86058.149,923860JOHNSON JOIA Mdirectorlink
06-may.-26Award2,434--7,787KRUMP PAUL Jdirectorlink
06-may.-26Award2,434--50,055PROCTOR H PALMER JRdirectorlink
06-may.-26Award2,434--57,859JENNINGS TONIdirectorlink
06-may.-26Award2,434--6,957PATEL JAYMIN Bdirectorlink
06-may.-26Award2,434--72,185Hoepner Theodore Jdirectorlink
06-may.-26Award2,434--5,109Savio Kathleen A.directorlink
06-may.-26Award2,434--23,241GELLERSTEDT LAWRENCE L IIIdirectorlink
06-may.-26Award2,434--2,434JOHNSON JOIA Mdirectorlink
06-may.-26Award2,434--5,109Masojada Bronislaw Edmunddirectorlink

53.8

52-week range

96.5

65.02

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

6.8 %

Dividend Yield TTM

1 %

Market cap $

$ 21,756

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

19.2

Price / Book TTM

1.7

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

(2.2)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(28.6) %

18.3 %

273.4 %

Free cash flow per share growth

(8.3) %

89.6 %

240.4 %

Earnings per share growth

9 %

87 %

271.8 %

Dividends

Previous dividend:0.165 per share, Paid, Ex-div date Aug 12, 2026

Analyst ratings

Price Target Low

55

Price Target High

90

Price Target Median

72.5

Buy

10

Hold

20

Sell

1

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
0.9
0.9
1.4
1.2
1.4
1.7
2.1
2.4
3.1
3.5
3.2
14%
3.9
4.4
4.9
5.5
6.2
6.3
02FCF per share
1.3
1.4
1.5
1.9
2.2
2.3
2.8
3
3.4
3.8
4.4
13%
5.2
5.8
6.5
7.3
8.3
8.4
03Dividends per share
Help
Adjusted for splitsLearn more
0.2
0.3
0.3
0.3
0.3
0.3
0.4
0.4
0.5
0.5
0.6
10.5%
-
-
-
-
-
-
04Dividends payout, %
26.4%
27.3%
19.5%
24.6%
22.9%
20.9%
18.3%
17.9%
15.5%
15.5%
18.4%
(3.5)%
-
-
-
-
-
-
05Revenue
$ 1,657
$ 1,763
$ 1,857
$ 2,010
$ 2,385
$ 2,606
$ 3,048
$ 3,563
$ 4,199
$ 4,705
$ 5,956
13.7%
$ 6,769
$ 7,693
$ 8,743
$ 9,936
$ 11,292
$ 11,631
06ㅤ% Change
-
6.4%
5.4%
8.2%
18.7%
9.3%
16.9%
16.9%
17.9%
12.1%
26.6%
13.7%
13.7%
13.7%
13.7%
13.7%
13.7%
13.7%
07Net Income
243.3
257.5
399.6
344.3
398.5
480.5
587.1
671.8
870.5
993
1,054
15.8%
1,235
1,404
1,596
1,813
2,061
2,123
08ㅤ% Margin
14.7%
14.6%
21.5%
17.1%
16.7%
18.4%
19.3%
18.9%
20.7%
21.1%
17.7%
18.3% A
18.3%
18.3%
18.3%
18.3%
18.3%
18.3%
09CFO
381.8
411
442
567.5
678.2
713
808.8
881
1,010
1,174
1,450
14.3%
1,716
1,950
2,216
2,518
2,862
2,948
10ㅤ% Of revenue
23%
23.3%
23.8%
28.2%
28.4%
27.4%
26.5%
24.7%
24.1%
25%
24.4%
25.4% A
25.4%
25.4%
25.4%
25.4%
25.4%
25.4%
11CAPEX
(18.4)
(17.8)
(24.2)
(41.5)
(73.1)
(70.7)
(45)
(52)
(69)
(82)
(68)
14%
(77.5)
(88.3)
(100.7)
(114.8)
(130.8)
(149.1)
12ㅤ% Change
-
(3.3)%
36.2%
71.6%
76.1%
(3.3)%
(36.4)%
15.6%
32.7%
18.8%
(17.1)%
14% A
14%
14%
14%
14%
14%
14%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
363.5
393.3
417.8
526
605.1
642.3
763.8
829
941
1,092
1,382
14.3%
1,638
1,862
2,115
2,404
2,731
2,799
14Total assets
5,013
5,287
5,748
6,689
7,623
8,967
9,795
13,974
14,883
17,612
29,991
19.6%
35,866
42,892
51,294
61,342
73,358
87,729
15ㅤ% Change
-
5.5%
8.7%
16.4%
14%
17.6%
9.2%
42.7%
6.5%
18.3%
70.3%
19.6%
19.6%
19.6%
19.6%
19.6%
19.6%
19.6%
16Total liabilities
2,863
2,927
3,165
3,688
4,273
5,212
5,599
9,367
9,304
11,175
17,418
19.8%
20,830
24,910
29,790
35,626
42,605
50,950
17ㅤ% Of assets
57.1%
55.4%
55.1%
55.1%
56.1%
58.1%
57.2%
67%
62.5%
63.5%
58.1%
58.1% A
58.1%
58.1%
58.1%
58.1%
58.1%
58.1%
18Shareholders Equity
2,150
2,360
2,583
3,001
3,350
3,754
4,197
4,607
5,579
6,437
12,573
19.3%
15,036
17,981
21,504
25,716
30,754
36,778
19Net Debt
701.3
558.2
402.8
1,068
1,224
1,495
1,553
3,533
3,320
3,385
6,839
25.6%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
280,224
275,608
277,586
282,213
274,616
275,867
277,414
278,600
280,800
284,000
313,000
1.1%
316,481
320,002
323,561
327,160
330,799
334,478
21ㅤ% Change
-
(1.7)%
0.7%
1.7%
(2.7)%
0.5%
0.6%
0.4%
0.8%
1.1%
10.2%
1.1%
1.1%
1.1%
1.1%
1.1%
1.1%
1.1%
22ROA
4.9%
4.9%
7%
5.2%
5.2%
5.4%
6%
4.8%
5.9%
5.6%
3.5%
-
3.4%
3.3%
3.1%
3%
2.8%
2.4%
23ROE
11.3%
10.9%
15.5%
11.5%
11.9%
12.8%
14%
14.6%
15.6%
15.4%
8.4%
-
8.2%
7.8%
7.4%
7.1%
6.7%
5.8%
24Interest coverage
11.2
11.8
12.3
12.3
9
11.3
13.1
6.5
5.9
6.8
5.7
-
-
-
-
-
-
-
25Dividend Yield
1.5%
1.2%
1.1%
1.1%
0.9%
0.8%
0.6%
0.8%
0.7%
0.5%
0.8%
-
-
-
-
-
-
-
26P/E Ratio
18.7
24.4
18
22.2
27.8
27.9
33.8
23.9
23.2
29.3
23.4
-
-
-
-
-
-
-
27Stock price range
15-17
14-23
21-26
25-31
27-40
32-49
43-70
53-73
53-76
69-113
76-124
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
4,424
6,107
7,014
7,777
10,757
13,053
19,399
15,843
19,968
28,770
24,707
18.8%
25,969
29,247
32,853
36,820
41,183
-
29FCF Yield
8.2%
6.4%
6%
6.8%
5.6%
4.9%
3.9%
5.2%
4.7%
3.8%
5.6%
(3.8)%
6.3%
6.4%
6.4%
6.5%
6.6%
-
30Average stock price
16.3
18.5
23.3
28.1
33.5
40.1
56.6
63.3
64.6
91.4
100.4
19.9%
82.1
91.4
101.5
112.5
124.5
-
31 CEO
JC
Mr. J. Powell Brown C.P.C.U.