Brown & Brown Inc (BRO)
適正価値ファンダメンタル
65
株価
$61.93
時価総額
$20.16B
パート1 · 企業の価値
概要
Brown & Brown is one of the largest insurance intermediaries in the United States. It does not underwrite risk in its core business: it acts as an agent, broker, wholesaler and managing general underwriter, placing property & casualty, employee benefits and personal insurance with insurance companies on behalf of commercial clients, public entities, professionals and individuals. It also runs delegated-authority programs for specific trades and niches, administers the federal flood programme through Wright National Flood Insurance Company, and sells non-insurance risk-mitigation products through its finance & insurance (F&I) businesses. A limited amount of underwriting risk is retained through captive insurance operations. Fiscal 2025 revenues were $5.9 billion, up 22.8% on 2024, with $843 million coming from international operations.
収益の仕組み
Almost all revenue is commission and fee income earned when a policy is placed or renewed. Of $5,902 million of total 2025 revenues, $5,763 million were commissions and fees and $139 million investment and other income; within commissions and fees, $255 million were profit-sharing contingent commissions — variable payments from insurers that depend on the volume, growth and loss experience of the business placed with them. Commissions are usually a percentage of the premium, so revenue moves with insurance pricing and with the size of the exposure insured, not with the number of hours worked. Fee business is charged directly to clients for services, and the flood and program operations earn policy administration fees. The company also earns investment income on fiduciary cash held between collecting premiums and remitting them to carriers.
セグメント別売上高
Brokerage of property & casualty, employee benefits and personal insurance sold directly to commercial businesses, public and quasi-public entities, professionals and individuals, plus non-insurance risk-mitigation products sold through the F&I businesses. It generated $3,386 million of commissions and fees in 2025.
Delegated-authority programs (managing general underwriters for professional liability, flood, and products designed for specific trades and niches) together with wholesale brokerage, which places excess and surplus lines commercial and personal risks on behalf of other retail agents. It generated $2,379 million of commissions and fees in 2025.
競争優位性(moat)
スイッチングコスト · 狭いBrokerage revenue is renewal-based: once an account is placed, the incumbent broker holds the client's loss history, policy structure and carrier relationships, and moving broker mid-programme is disruptive, which makes retention high and new-business capture slow for competitors. The Specialty Distribution side adds underwriting authority delegated by insurers, which a new entrant cannot simply buy. These advantages are real but not impregnable: the filing itself lists disintermediation, increased competition and the loss of insurance-company relationships among its risk factors, and growth has depended heavily on acquiring other brokers rather than on organic barriers alone.
需要を左右する要因
中程度の景気循環性Insurance is bought in good times and bad — a business cannot legally or practically operate uninsured — so the volume of policies is fairly stable. What moves is the price: commissions are a percentage of premium, so revenue rises when property & casualty rates harden and falls when the market softens, and it also follows the exposures being insured (payrolls, fleet sizes, property values, construction activity), which shrink in a downturn. The company explicitly lists economic slowdown, inflation and interest rates, and fluctuation in commission revenue among its risks; profit-sharing contingent commissions are the most volatile piece, since a bad catastrophe year cuts them. Investment income on fiduciary funds moves directly with short-term interest rates.
主なリスク
- Acquisitions may not deliver what was assumed — The company discloses that it may fail to realise the anticipated benefits of acquisitions, that the assumptions underlying a transaction may prove inaccurate, and that integrating acquired businesses — including their cultures, systems and controls — is a continuing challenge.
- Debt taken on to finance deals — Risk factors cover financing-related risks and increased indebtedness, the need to comply with debt covenants, exposure to credit-market changes and to a possible credit-rating downgrade, as well as dilution from issuing equity.
- Loss of people and of insurer relationships — The filing flags dependence on retaining employees and key personnel, changes in culture and management, and the risk of losing relationships with insurance companies and other intermediaries on whose capacity the business depends. Reduced insurer capacity is listed separately.
- Commissions fluctuate with premium rates and catastrophes — Disclosed risks include fluctuation in commission revenue and in the timing of commissions, the effect of natural disasters on profit-sharing contingent commissions, claims expense in the captive insurance operations, and the effect of inflation and interest rates.
- Cyber attacks and dependence on third parties — The company lists cybersecurity attacks and IT disruption, dependence on third-party vendors, disclosure of confidential information, and compliance with data-privacy and protection rules among its risk factors.
- Regulation of how brokers are paid — Risk factors include regulatory uncertainty over compensation arrangements, claims and regulatory proceedings, compliance with non-U.S. law, changes to federal government programmes (which matter for the flood business), and tort reform reducing demand for liability insurance.
- Concentrated shareholder control and goodwill — The filing notes concentration of shareholder control, the limits of internal controls in preventing fraud, and the risk of goodwill impairment and of changes in accounting estimates — goodwill being large after years of acquisitions.
顧客集中度
There is no meaningful concentration. The filing states that no material part of the Retail segment is attributable to a single customer or a few customers, and that in 2025 the largest single Retail customer represented 0.6% of that segment's commissions and fees. In Specialty Distribution the largest customer represented approximately 7.2% of the segment's commissions and fees. The company does not disclose a combined top-customers share for the group, so no consolidated figure is given here.
強気材料
Buyers argue that brokerage is an attractive way to own insurance without owning underwriting risk: Brown & Brown collects a share of premium, keeps almost no claims liability, needs little capital to grow and earns fee income that renews year after year. They point to revenue up 22.8% in 2025 to $5.9 billion, to a long record of buying smaller agencies and folding them into a decentralised sales culture, and to the Specialty Distribution side — programs and wholesale — where delegated underwriting authority and niche expertise command higher margins than plain retail broking. They also note that fiduciary cash earns interest while rates stay elevated, and that international expansion, $843 million of revenue in 2025, opens a larger pool of targets.
弱気材料
Sellers fear that the growth is bought rather than earned: total revenue rose 22.8% in 2025 but the company reported an organic revenue decrease of 2.8% in the fourth quarter, which raises the question of what happens when acquisitions are financed with more debt and integration goes less smoothly than assumed — both risks the company discloses itself, alongside covenant compliance, credit-rating downgrade and goodwill impairment. They also fear the price cycle turning: commissions are a percentage of premium, so a softening property & casualty market cuts revenue with no change in workload, while a heavy catastrophe year cuts the $255 million of profit-sharing contingent commissions and raises claims costs in the captive operations. Longer term they point to the company's own risk factors on disintermediation, increased competition, regulatory scrutiny of how intermediaries are compensated, and dependence on retaining producers whose client relationships can leave with them.
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
Direct competitors
Who this company fights with for the same customers
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
Gallagher is the closest match to Brown & Brown's model, chasing the same US middle-market commercial and employee-benefits accounts through retail brokerage, programs and wholesale, and bidding against it for the same independent agencies in acquisitions.
Through Marsh McLennan Agency it sells property-casualty and benefits brokerage to the same US mid-sized businesses Brown & Brown's Retail segment serves, and competes with it for large commercial accounts.
A pure wholesale and delegated-underwriting firm that competes head-on with Brown & Brown's Programs and Wholesale Brokerage segments for excess-and-surplus placements and for the retail agents who send them business.
A privately held North American retail broker built, like Brown & Brown, by buying local agencies, it competes for the same middle-market commercial, benefits and personal-lines clients across the US and Canada.
Competes for the same commercial property-casualty placements and employee-benefits consulting mandates, particularly among larger corporate clients of Brown & Brown's Retail segment.
Competes for commercial insurance brokerage and risk-advisory revenue from the same US corporate buyers, and through its NFP arm for the mid-market and benefits accounts Brown & Brown targets.
貸借対照表と流動性
売上高
$6.79B
直近12か月(2026/6/30まで)
純利益
$1.21B
直近12か月(2026/6/30まで)
フリーキャッシュフロー
$1.38B
自己資本合計
$12.57B
負債合計
$17.42B
流動比率
1.13
利払い倍率
-
負債/EBITDA
2.93
一株当たり利益(EPS)
売上高と純利益
フリーキャッシュフロー
収益内訳
財務推移表
利益率の推移
負債の推移
負債の重さ
成長率グリッド
成長率 — 売上高
適正価値の推定
適正価値
$81.04
現在株価
$61.93
安全マージン
+23.6%
適正価値レンジ
$52.68 - $109.41
使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。
推定方法
バリュエーション指標
P/E レシオ
19.46
ROE
8.4%
P/B レシオ
1.62
P/FCF
14.09
粗利益率
-
ROIC
-
収益性レーダー
価値創造(経済的モート)
ROIC
-
WACC
6.5%
ROIC − WACC
-
ファンダメンタル分析基準
合格(16)
- EPS shows upward trend
- EPS CAGR 6.02%
- Price CAGR 11.43%
- P/FCF 14.09
- P/B Ratio 1.62
- Debt/Equity ratio
- Positive Free Cash Flow
- CapEx intensity
- Current Ratio
- Debt/EBITDA
- Return on Tangible Assets
- ROE 9.6%
- Revenue Growth 5Y 17.7%
- Earnings Surprise avg 2.9%
- PEG Ratio 1.19
- Earnings Quality (OCF/NI) 1.26
不合格(7)
- Low reliance on intangibles
- Price below Graham Number
- DCF valuation (Overvalued)
- Analyst Consensus 27% Buy
- Share Dilution 16.2%
- Net Margin Trend 17.8% vs 19.9%
- Piotroski F-Score 4/9
データなし(5)
- ROIC NaN%
- Gross Margin NaN%
- Dividend Payout NaN%
- Operating Margin NaN%
- Interest Coverage
Piotroski F-スコア
まちまちのシグナル:一部の領域に注意が必要
利益の質
高品質:利益はキャッシュに裏付けられている
株式希薄化
新株を発行しており、所有権を希薄化している
機関投資家の保有
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Mr. J. Powell Brown C.P.C.U. | CEO, President & Director | 57 |
| Mr. R. Andrew Watts CPA | Executive VP & CFO | 56 |
| Mr. Stephen Patrick Hearn | President of Retail Segment, Executive VP & COO | 59 |
| Mr. Chris L. Walker | Executive VP & Chairman of Specialty Distribution Segment | 67 |
| Mr. P. Barrett Brown | Executive Officer | 52 |
| Mr. Paul Michael Gallagher | Principal Accounting Officer & Controller | 55 |
| Mr. Kiet Tran | Chief Technology Officer | - |
| Ms. Eileen Akerson | Senior VP & Chief Legal Officer | - |
| Jenny Goco | Director of Communications | - |
| Ms. Julie L. Turpin | Executive VP & Chief People Officer | 54 |
監査リスク
8
取締役会リスク
8
報酬リスク
6
株主権利リスク
1
パート2 · 株価と買い時
この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。
業績推移
via SEC EDGAR
Latest News
Recent headlines for BRO, sourced from Markets Gazette.
- 2/27/2026POSITIVEThis Brown & Brown Analyst Turns Bullish; Here Are Top 5 Upgrades For Friday
An analyst has turned bullish on Brown & Brown, suggesting potential appreciation for the stock. This upgrade from a market expert is a positive signal for investors, indicating growing confidence in the company's future prospects. Such revisions can often precede positive movements in share price, making Brown & Brown a stock to watch closely for those seeking growth opportunities in the insurance sector, anticipating potential outperformance.
via Markets Gazette