Discounted Cash Flow
Brown & Brown, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $1.8b | $257.5m | $357.4m | 14.6% | $1.84 |
| 2017 | $1.9b (6.5%) | $399.6m (55.2%) | $417.8m (16.9%) | 21.2% (45.7%) | $2.86 (55.4%) |
| 2018 | $2.0b (7.1%) | $344.3m (-13.9%) | $526.0m (25.9%) | 17.1% (-19.5%) | $1.24 (-56.6%) |
| 2019 | $2.4b (18.8%) | $398.5m (15.8%) | $605.1m (15.0%) | 16.7% (-2.5%) | $1.42 (14.5%) |
| 2020 | $2.6b (9.2%) | $480.5m (20.6%) | $650.9m (7.6%) | 18.4% (10.4%) | $1.70 (19.7%) |
| 2021 | $3.1b (16.8%) | $587.1m (22.2%) | $897.4m (37.9%) | 19.2% (4.7%) | $2.08 (22.4%) |
| 2022 | $3.6b (17.1%) | $671.8m (14.4%) | $828.8m (-7.6%) | 18.8% (-2.3%) | $2.38 (14.4%) |
| 2023 | $4.3b (19.1%) | $870.5m (29.6%) | $940.6m (13.5%) | 20.4% (8.8%) | $3.07 (29.0%) |
| 2024 | $4.8b (12.9%) | $993.0m (14.1%) | $1.1b (16.1%) | 20.7% (1.1%) | $3.48 (13.4%) |
| 2025 | $5.9b (22.8%) | $1.1b (6.1%) | $1.4b (26.6%) | 17.9% (-13.6%) | $3.37 (-3.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.