The Baldwin Insurance Group, Inc. (BWIN)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 232 | 560 | 969 | 1,208 | 1,376 | 1,505 | 1,738 | 2,009 |
| Operating profit | $m | 109 | -93 | ||||||
| Net profit | $m | -16 | -31 | -42 | -90 | -25 | -34 | -81 | 137 |
| EPS reported | $ | -0.50 | -1.17 | ||||||
| Operating cashflow per share | $ | -0.43 | 1.31 | ||||||
| Capex per share | $ | 0.58 | 0.68 | ||||||
| FCF per share | $ | -1.01 | 0.63 | ||||||
| Free cash flow | $m | -69 | 44 | ||||||
| Net debt | $m | 1,571 | 2,427 | ||||||
| Book value equity | $m | 600 | 884 | ||||||
| Book value per share | $ | 8.83 | 12.81 | ||||||
| Number of shares | m | 67.94 | 69.05 | ||||||
| DPS (TTM paid) | $ | 0.00 | 0.00 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | - | - | ||||||
| P/B LTM | x | 2.72 | 1.85 | ||||||
| P/S LTM | x | 1.08 | 0.94 | ||||||
| P/FCF LTM | x | -23.68 | 37.35 | ||||||
| EV/EBITDA LTM | x | 16.66 | 53.11 | ||||||
| EV/Sales LTM | x | 2.18 | 2.88 | ||||||
| Earnings Yield LTM | % | -2.07% | -3.81% | ||||||
| FCF Yield | % | -4.22% | +2.68% | ||||||
| Quality | |||||||||
| ROE | % | -5.63% | -10.59% | ||||||
| ROIC | % | +3.81% | -0.96% | ||||||
| Operating margin | % | +7.27% | -5.33% | ||||||
| Gross margin | % | +12.76% | +9.58% | ||||||
| FCF/Sales | % | -4.58% | +2.52% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | - | ||||||
| Sales Growth YoY | % | +9.35% | +26.27% | ||||||
| Net Income Growth YoY | % | - | - | ||||||
| FCF Growth | % | - | -28.47% | ||||||
| Operating Profit Growth | % | +80.31% | - | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | -100.00% | -100.00% | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | -0.04 | 0.02 | ||||||
| Net Debt/EBITDA | x | 8.37 | 40.53 | ||||||
| EBIT/Net interest | x | 0.90 | -0.64 | ||||||
| Net debt/market cap | % | +1.04% | +1.03% | ||||||
| Net debt/Equity | x | 2.62 | 2.74 | ||||||
| Gross debt/equity | x | 2.95 | 3.04 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Operating across the United States, The Baldwin Insurance Group, Inc. is an independent firm dedicated to providing insurance and comprehensive risk management services. The company's activities are organized into three primary segments: 1. Insurance Advisory Solutions: This division offers tailored commercial risk management, employee benefits programs, and private risk management solutions, catering to businesses, affluent individuals, and their families. 2. Underwriting, Capacity & Technology Solutions: Through its "Future" platform, this segment develops technology-enabled insurance products spanning personal, commercial, and specialty lines. It also functions as a specialty wholesale broker for professionals, individuals, and specific niche industries, alongside delivering reinsurance brokerage services. 3. Mainstreet Insurance Solutions: This segment focuses on providing fundamental personal, commercial, and life and health insurance coverage to individuals and businesses within local communities. Originally founded in 2011 as BRP Group, Inc., the company adopted its current name, The Baldwin Insurance Group, Inc., in May 2024. Its corporate headquarters are located in Tampa, Florida.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
The Baldwin Insurance Group, Inc. (BWIN)
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Operating across the United States, The Baldwin Insurance Group, Inc. is an independent firm dedicated to providing insurance and comprehensive risk management services. The company's activities are organized into three primary segments: 1. Insurance Advisory Solutions: This division offers tailored commercial risk management, employee benefits programs, and private risk management solutions, catering to businesses, affluent individuals, and their families. 2. Underwriting, Capacity & Technology Solutions: Through its "Future" platform, this segment develops technology-enabled insurance products spanning personal, commercial, and specialty lines. It also functions as a specialty wholesale broker for professionals, individuals, and specific niche industries, alongside delivering reinsurance brokerage services. 3. Mainstreet Insurance Solutions: This segment focuses on providing fundamental personal, commercial, and life and health insurance coverage to individuals and businesses within local communities. Originally founded in 2011 as BRP Group, Inc., the company adopted its current name, The Baldwin Insurance Group, Inc., in May 2024. Its corporate headquarters are located in Tampa, Florida.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free