Baldwin Insurance Group

Digital Challengers And Climate Risks Will Erode Broker Models

AnalystLowTarget

Not Invested

Consensus Narrative from 8 Analysts

Published

04 Sep 25

AnalystLowTarget's Fair Value

US$31.00

3.0% undervalued

04 Sep

US$30.08

-38.8%

-7.1%

-38.8%

-7.1%

Edit anytime before Sep 4 10:39 PM. Then post Updates to your followers.

Author's Valuation

US$31.0

3.0% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$31

3.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

12.28%

Insurance revenue growth rate

0.29%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.12%

Calculation

US$12.47m

Earnings '28

256.02x

PE Ratio '28

US$3.19b

Market Cap '28

US$3.19b

Market Cap '28

83.84m

No. shares '28

US$38.06

Share Price '28

US$38.06 Share Price '28

Discounted to 2025 @ 7.08% p.a.

US$31.00

Fair Value '25