Brown & Brown, Inc.
Bear Case (25th pct.)
-39.1% vs price
Base Case (Median)
-29.0% vs price
Bull Case (75th pct.)
-18.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $42.29 | -38.6% | High (40%) |
| PE Comparable | $40.88 | -40.6% | Medium (25%) |
| Growth Trajectory DCF | $56.85 | -17.4% | Medium (20%) |
| Graham Number | $55.48 | -19.4% | High (80%) |
Based on 4 out of 8 methods, BRO appears overvalued at the current price of $68.86. The base case fair value of $48.89 implies 29.0% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.