Download PDF

1. Company Snapshot

1.a. Company Description

BRP Group, Inc.markets and sells insurance products and services in the United States.The company operates through four segments: Middle Market, Specialty, MainStreet, and Medicare.


The Middle Market segment provides commercial risk management, employee benefits solutions, and private risk management for mid-to-large size businesses and high net worth individuals, as well as its families.The Specialty segment delivers specialty insurers, professionals, individuals, and industry businesses the access to specialty markets, as well as capabilities and programs requiring underwriting and placement.This segment also operates as a managing general agent of the Future platform, which delivers proprietary, technology-enabled insurance solutions.


The MainStreet segment offers personal insurance, commercial insurance, and life and health solutions to individuals and businesses in its communities.The Medicare segment provides consultation for government assistance programs and solutions, including Medicare and Medicare Advantage to seniors and Medicare-eligible individuals through a network of primarily independent contractor agents.The company was founded in 2011 and is headquartered in Tampa, Florida.

Show Full description

1.b. Last Insights on BRP

BRP Group, Inc. (BRP) has experienced a 12.0% performance over the past three months, driven by strong quarterly earnings and revenue growth. The company's financial performance was boosted by its retail sales, which increased in the low-teens range, and its normalized EBITDA, which decreased by 34.4% compared to the same period last year.

1.c. Company Highlights

2. The Baldwin Group Delivers Strong Q4 and Full-Year 2024 Results

The Baldwin Group reported robust financial performance for the fourth quarter and full-year 2024, highlighting significant progress across key metrics. In Q4, the company achieved organic revenue growth of 19%, driven by strong contributions from its IAS, UCTS, and MIS segments. Adjusted EBITDA margin expanded by 310 basis points to 19.1%, while adjusted free cash flow surged 97% to $134.9 million. For the full year, organic revenue growth stood at 17%, with adjusted EBITDA margin improving by 200 basis points to 22.5%. Net leverage declined to 4.1 times, reflecting the company's focus on deleveraging. Brad Hale, CFO, noted, "Our Q4 total revenue of $329.9 million and adjusted net income of $32.1 million underscore our ability to deliver strong profitability while investing in growth initiatives."

Publication Date: Mar -02

📋 Highlights
  • Strong Organic Revenue Growth: Baldwin Group reported organic revenue growth of 19% in Q4 and 17% for the full year, driven by robust performance across segments including IAS, UCTS, and MIS.
  • Margin Expansion and Profitability: Adjusted EBITDA margin expanded 310 basis points to 19.1% in Q4 and 200 basis points to 22.5% for the full year, reflecting operational efficiency and profitability improvements.
  • Record New Business Production: The IAS segment achieved record new business production, while UCTS and MIS segments delivered double-digit and mid-single-digit organic growth, respectively.
  • 2025 Outlook and Guidance: The company provided a cautious yet optimistic outlook, expecting Q1 2025 revenue of $410-420 million and full-year organic revenue growth in the lower half of its 10-15% target range.
  • Financial Discipline and Deleveraging: Adjusted free cash flow surged 97% to $134.9 million, with net leverage declining to 4.1 times, and management expects further deleveraging below 4 times by Q3 2025.

Valuation and Profitability

The company's valuation metrics highlight the market's confidence in its growth trajectory. The Price-to-Book (P/B) ratio of 4.57 indicates a premium, reflecting the market's expectation of continued strong financial performance. The Combined Ratio, a key metric for insurers, improved due to disciplined underwriting and cost management. With a free cash flow yield of 2.18% and return on equity (ROE) of -4.14%, the company is balancing profitability with strategic investments. The enterprise value-to-EBITDA ratio of 26.12 suggests that the market is pricing in future growth, aligning with management's outlook for sustained organic revenue growth in the lower half of its 10-15% target range.

Management's Outlook and Strategic Initiatives

Looking ahead, The Baldwin Group expects Q1 2025 revenue of $410-420 million, with organic growth towards the lower end of its target range. Adjusted EPS is projected to be $0.0.62-0.0.66, reflecting continued margin expansion. The company forecasts full-year 2025 revenue between $1.52 billion and $1.56 billion, with adjusted EBITDA of $345-360 million, implying margin expansion in the lower half of its 25-100 basis point target range. Trevor Baldwin, CEO, emphasized, "We are confident in our ability to sustain double-digit organic growth, improve margins, and reduce net leverage, positioning the company for continued success in 2025 and beyond." Strategic initiatives, such as the launch of a Texas-domiciled reciprocal insurance exchange, are expected to enhance long-term growth and economics for the builder-sourced book, with full benefits anticipated by 2026 or 2027.

3. NewsRoom

Card image cap

BRP Inc. (DOOO) Beats Q3 Earnings and Revenue Estimates

Dec -04

Card image cap

BRP ANNOUNCES THE RENEWAL OF ITS NORMAL COURSE ISSUER BID

Dec -04

Card image cap

BRP PRESENTS ITS THIRD QUARTER RESULTS FOR FISCAL YEAR 2026

Dec -04

Card image cap

BRP Donates More Than $300,000 to Ride Out Intimidation on its Fourth Annual Yellow Day

Nov -28

Card image cap

BRP Will Present its Third Quarter Fiscal Year 2026 Results

Nov -20

Card image cap

Vision Marine Technologies Selects BRP Electrification Engineering Services to Support Their Next Stage of Growth

Nov -05

Card image cap

Here's Why BRP (DOOO) Could be Great Choice for a Bottom Fisher

Nov -04

Card image cap

Is BRP Stock a Buy After Investment Firm QV Investors Initiated a Position?

Oct -31

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (12.35%)

6. Segments

Insurance Advisory

Expected Growth: 12.0%

BRP Group's 12.0% growth in Insurance Advisory is driven by increasing demand for specialized insurance products, expansion into new markets, strategic acquisitions, and a strong sales force. Additionally, the company's investments in digital platforms and data analytics have enhanced its ability to provide tailored solutions to clients, further fueling growth.

Underwriting, Capacity & Technology

Expected Growth: 14.0%

BRP Group's 14.0% growth driven by underwriting excellence, capacity expansion, and technology advancements. Underwriting: disciplined risk selection and pricing strategies. Capacity: increased carrier partnerships and expanded product offerings. Technology: investments in data analytics and digital platforms, enhancing operational efficiency and client experience.

Mainstreet Insurance

Expected Growth: 11.0%

Mainstreet Insurance's 11.0% growth is driven by strategic acquisitions, expansion into new markets, and increased adoption of digital platforms. Organic growth is fueled by a strong sales force, cross-selling initiatives, and a diversified product portfolio. Additionally, BRP Group's investment in technology and data analytics enables Mainstreet to better serve clients, driving retention and growth.

Corporate and Other

Expected Growth: 10.0%

BRP Group's Corporate and Other segment growth of 10.0% is driven by strategic M&A, expansion of service offerings, and increased investment in technology and data analytics. Additionally, the company's focus on organic growth initiatives, such as cross-selling and upselling, has contributed to the segment's growth.

7. Detailed Products

Insurance Distribution

BRP Group, Inc. provides insurance distribution services, connecting clients with insurance carriers and products that meet their specific needs.

Risk Management

BRP Group, Inc. offers risk management services, helping clients identify and mitigate potential risks to their business.

Employee Benefits

BRP Group, Inc. provides employee benefits services, helping clients design and implement benefits programs that attract and retain top talent.

Wealth Management

BRP Group, Inc. offers wealth management services, helping clients achieve their financial goals through investment and wealth planning.

Specialty Insurance

BRP Group, Inc. provides specialty insurance services, offering unique insurance products for niche industries and markets.

8. BRP Group, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

BRP Group, Inc. operates in a niche market with limited substitutes, but customers may still opt for alternative solutions, hence a medium threat level.

Bargaining Power Of Customers

BRP Group, Inc. has a diverse customer base, which reduces the bargaining power of individual customers, resulting in a low threat level.

Bargaining Power Of Suppliers

BRP Group, Inc. relies on a few key suppliers, which gives them some bargaining power, but the company's size and diversification mitigate this threat, resulting in a medium threat level.

Threat Of New Entrants

The insurance industry is highly regulated, and new entrants face significant barriers to entry, but the threat of new entrants remains high due to the potential for disruption from fintech companies and other innovators.

Intensity Of Rivalry

The insurance industry is highly competitive, with many established players, resulting in a high level of rivalry among companies, including BRP Group, Inc.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 74.44%
Debt Cost 7.26%
Equity Weight 25.56%
Equity Cost 11.67%
WACC 8.39%
Leverage 291.18%

11. Quality Control: BRP Group, Inc. passed 2 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Carter Bankshares

A-Score: 4.9/10

Value: 5.7

Growth: 4.3

Quality: 5.9

Yield: 0.0

Momentum: 6.0

Volatility: 7.7

1-Year Total Return ->

Stock-Card
SelectQuote

A-Score: 4.5/10

Value: 9.3

Growth: 6.4

Quality: 6.9

Yield: 0.0

Momentum: 3.5

Volatility: 1.0

1-Year Total Return ->

Stock-Card
eHealth

A-Score: 4.4/10

Value: 9.3

Growth: 4.6

Quality: 7.6

Yield: 0.0

Momentum: 4.0

Volatility: 1.0

1-Year Total Return ->

Stock-Card
BRP Group

A-Score: 3.8/10

Value: 6.7

Growth: 6.4

Quality: 1.8

Yield: 0.0

Momentum: 5.0

Volatility: 2.7

1-Year Total Return ->

Stock-Card
GoHealth

A-Score: 3.5/10

Value: 9.6

Growth: 4.8

Quality: 4.0

Yield: 0.0

Momentum: 0.5

Volatility: 2.0

1-Year Total Return ->

Stock-Card
Nicholas Financial

A-Score: 3.3/10

Value: 8.2

Growth: 0.3

Quality: 4.6

Yield: 0.0

Momentum: 5.0

Volatility: 1.7

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

32.66$

Current Price

32.66$

Potential

-0.00%

Expected Cash-Flows