CVE Valuation Report | Mar 22, 2026
BRO
BROWN & BROWN, INC.
10-K · Filed 2026-02-12
C
$50
$55
$60
$65
$70
$75
$80
$85
.
.
.
MKT
.
1Y
.
.
Fair Value
$65.53
1Y Target
$74.66
MKT. PRICE
$67.05
Model Blend
HIGH agreement · 17% spread
DCF$65.80 · 41%
Comps$81.48 · 35%
Residual Income$42.34 · 24%
Trailing Rev Growth
22.8%
Model Implied Rev CAGR
1.9%
Market Cap
$23B
ClarVal Report
Mar 22, 2026
9:10 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
BRO Valuation Summary

Based on Clarity's multi-model valuation engine, BROWN & BROWN, INC. (BRO) has an estimated fair value of $65.53 per share, compared to its current market price of $67.05. The stock is currently trading 2.3% above Clarity's fair value estimate, resulting in a verdict of FAIR VALUE.

This valuation blends 3 independent models — including Discounted Cash Flow (DCF), Comparable Companies, Residual Income. The primary weight is given to the Discounted Cash Flow (DCF) model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 3 models show high agreement with a 17% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 40.8% probability that the stock is trading below its intrinsic value, with a median simulated value of $61.55.

Clarity's 1-year price target is $74.66, reflecting expected earnings growth and margin trajectory.

BROWN & BROWN, INC. is classified under the Insurance Broker sector, and this valuation is based on 10-K · Filed 2026-02-12 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 9:10 PM EDT · Powered by Clarity Valuation Engine · Methodology

BROWN & BROWN, INC. (BRO) Valuation Summary

Clarity's 6-model valuation engine estimates BROWN & BROWN, INC. (BRO) at $65.53 per share, compared to the current market price of $67.05. This represents a 2.3% downside from the current price. The verdict is FAIR VALUE.

This valuation was generated from BROWN & BROWN, INC.'s 10-K · Filed 2026-02-12 filing, classified in the Insurance Broker sector with high confidence. Model agreement is HIGH with a 17% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.