Valuation The Baldwin Insurance Group, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 16/07/2026 am IST			5-day change	1st Jan Change
25.62 ^USD	-3.36%		-4.65%	+6.62%

15/07	BofA Securities Adjusts Baldwin Insurance Group Price Target to $37 From $36	MT
23/06	Baldwin Insurance Shares Rise After JPMorgan Upgrade	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,056	1,544	1,545	2,619	1,720	2,498	-	-
Change	-	-24.88%	0.04%	69.52%	-34.31%	45.19%	-	-
Enterprise Value (EV) ¹	2,732	2,741	2,738	3,711	3,270	4,721	4,761	4,684
Change	-	0.33%	-0.12%	35.53%	-11.89%	44.39%	0.84%	-1.62%
P/E	-56.4x	-34x	-16x	-99.4x	-48.1x	-49.2x	224x	22.5x
PBR	3.48x	4.75x	5x	7.84x	4.74x	3.06x	3.2x	3.22x
PEG	-	-2.2x	-0x	1.3x	-1.7x	-11.57x	-2x	0x
Capitalization / Revenue	3.62x	1.57x	1.27x	1.89x	1.14x	1.24x	1.14x	1.03x
EV / Revenue	4.82x	2.79x	2.25x	2.67x	2.17x	2.35x	2.16x	1.94x
EV / EBITDA	24.2x	14x	10.9x	11.9x	9.58x	10.1x	8.7x	7.34x
EV / EBIT	-86.4x	-88.1x	-64.3x	61.2x	44.2x	-78.3x	31.5x	20.3x
EV / FCF	78.5x	-112x	118x	60.7x	-14.8x	58x	35.6x	19.6x
FCF Yield	1.27%	-0.89%	0.85%	1.65%	-6.76%	1.72%	2.81%	5.11%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.64	-0.74	-1.5	-0.39	-0.5	-0.5213	0.1142	1.139
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	567.3	980.7	1,219	1,389	1,505	2,007	2,200	2,417
EBITDA ¹	112.9	196.5	250.2	312.5	341.5	468.1	547	638.2
EBIT ¹	-31.63	-31.1	-42.55	60.65	73.94	-60.28	151.1	230.3
Net income ¹	-30.65	-41.77	-90.14	-24.52	-33.81	-56.25	-6.782	47.52
Net Debt ¹	676.3	1,197	1,193	1,092	1,549	2,224	2,263	2,186
Reference price ²	36.11	25.14	24.02	38.76	24.03	25.62	25.62	25.62
Nbr of stocks (in thousands)	56,932	61,429	64,318	67,569	71,590	97,490	-	-
Announcement Date	01/03/22	28/02/23	28/02/24	25/02/25	26/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE BALDWIN INSURANCE GROUP, INC.	-49.15x	2.35x	10.08x	-.--%	249.77Cr
AON PLC	23.13x	4.91x	14.57x	0.88%	7.59TCr
ARTHUR J. GALLAGHER & CO.	26.16x	4.54x	13.96x	1.12%	6.37TCr
TALANX AG	10.05x	0.6x	-	3.94%	3.26TCr
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	16.55x	2.97x	10.61x	1.33%	2.69TCr
BROWN & BROWN, INC.	20.14x	4.1x	11.65x	1.01%	2.27TCr
CAIXA SEGURIDADE PARTICIPAÇÕES S.A.	14.06x	-	-	6.42%	1.31TCr
RYAN SPECIALTY HOLDINGS, INC.	45.9x	2.58x	8.56x	1.26%	526.42Cr
NEPTUNE INSURANCE HOLDINGS INC.	82.75x	20.92x	34.76x	-.--%	425.64Cr
STEADFAST GROUP LIMITED	18.37x	3.14x	9.71x	4%	406.08Cr
Average	20.80x	5.12x	14.24x	2%	2.51TCr
Weighted average by Cap.	21.45x	4.10x	13.65x	1.72%