| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | 1 | — | — | — | — | — | — |
| Sell | — | — | 2 | — | — | 1 | — | 2 | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2025 | ‡‡‡ |
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2019 | ‡‡‡ |
|
| 2018 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 221.03 | 312.77 | 346.90 | 610.69 |
| Receivables | 627.79 | 702.10 | 839.17 | 1,215.81 |
| Inventory | — | — | — | — |
| Other | 64.35 | — | — | — |
| 925.91 | 1,026.49 | 1,199.72 | 1,846.09 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 619.87 | 714.39 | 771.20 | 1,305.42 |
| ST’ Debt | 215.16 | — | — | — |
| Other | 267.11 | 175.78 | 9.00 | 120.90 |
| 1,033.44 | 1,056.43 | 1,032.76 | 1,720.57 |
| 10y | 5y | 3y | |
| Sales | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | — | ‡‡‡ | ‡‡‡ |
| Earnings | — | ‡‡‡ | ‡‡‡ |
| Book Value | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 532.24 | 492.94 | — | — |
—
|
| ’25 | 413.41 | 378.81 | 365.39 | 347.28 |
1,504.88
|
| ’24 | 380.37 | 339.84 | 338.94 | 329.89 |
1,389.04
|
| ’23 | 330.45 | 297.19 | 306.27 | 284.65 |
1,218.56
|
| ’22 | 242.85 | 232.46 | 259.37 | 246.04 |
980.72
|
| ’21 | 152.83 | 119.71 | 135.56 | 159.20 |
567.29
|
| ’20 | 54.16 | 51.27 | 65.84 | 69.65 |
240.92
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (6.07) | 45.56 | — | — |
—
|
| ’25 | (63.98) | (16.72) | 41.02 | 10.27 |
(29.42)
|
| ’24 | 3.01 | 18.34 | 32.41 | (2.30) |
51.45
|
| ’23 | (14.03) | 49.46 | (12.63) | (22.75) |
0.05
|
| ’22 | (3.43) | (1.21) | (12.01) | 14.19 |
(2.46)
|
| ’21 | 3.29 | 46.13 | (22.38) | 13.09 |
40.13
|
| ’20 | 4.97 | 38.67 | (12.87) | 6.05 |
36.82
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (18.74) | 30.38 | — | — |
—
|
| ’25 | (72.92) | (28.10) | 32.15 | (0.08) |
(68.94)
|
| ’24 | (5.14) | 7.78 | 22.22 | (14.45) |
10.40
|
| ’23 | (17.53) | 44.33 | (18.16) | (29.97) |
(21.33)
|
| ’22 | (5.23) | (7.98) | (18.85) | 7.61 |
(24.44)
|
| ’21 | 2.29 | 45.38 | (23.81) | 10.96 |
34.81
|
| ’20 | 4.39 | 36.64 | (14.39) | 4.71 |
31.35
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.02 | (0.42) | — | — |
—
|
| ’25 | 0.20 | (0.05) | (0.27) | (0.37) |
(0.50)
|
| ’24 | 0.33 | (0.28) | (0.13) | (0.31) |
(0.39)
|
| ’23 | (0.24) | (0.40) | (0.29) | (0.56) |
(1.50)
|
| ’22 | 0.39 | 0.14 | (0.43) | (0.84) |
(0.74)
|
| ’21 | 0.32 | (0.22) | (0.28) | (0.41) |
(0.64)
|
| ’20 | 0.07 | (0.18) | (0.10) | (0.29) |
(0.58)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 17.08 | 17.33 | 21.70 | 21.26 | — | — | — |
Low Price
|
| — | — | — | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 36.21 | 32.12 | 55.82 | 47.15 | — | — | — |
High Price
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,888 | 3,927 | 4,116 | 5,020 | — | — | — |
Employees
|
| — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.25 | 0.31 | 0.34 | 0.30 | — | — | — |
Revenue/Emp
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 980.72 | 1,218.56 | 1,389.04 | 1,504.88 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 26.64% | 25.21% | 25.70% | 29.75% | — | — | — |
Gross Margin
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (76.03) | (162.73) | (39.35) | (52.42) | ‡‡‡‡‡ | — | — |
EBT
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (7.75%) | (13.35%) | (2.83%) | (3.48%) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (76.75) | (164.02) | (41.08) | (54.15) | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 91.48 | 103.53 | 114.77 | 133.52 | — | — | — |
Depreciation
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 17.26 | 20.26 | 21.89 | 22.15 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| — | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.74) | (1.50) | (0.39) | (0.50) | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.04) | 0.00 | 0.81 | (0.43) | — | — | — |
Cash Flow/Sh
|
| — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.39) | (0.36) | (0.65) | (0.58) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.43) | (0.35) | 0.16 | (1.01) | — | — | — |
Free CF/Sh
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 20.05 | 16.94 | 15.89 | 15.95 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 56.83 | 60.13 | 63.46 | 67.94 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 0.00 | 0.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| — | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.45 | 1.17 | 1.77 | 1.08 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| — | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.25 | 1.40 | 2.44 | 1.51 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| — | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.60 | 2.24 | 2.71 | 2.11 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (104.38) | (127.81) | 361.40 | (46.04) | — | — | — |
EV/FCF
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.46) | 0.05 | 51.45 | (29.42) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (21.98) | (21.38) | (41.05) | (39.53) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (24.44) | (21.33) | 10.40 | (68.94) | ‡‡‡‡‡ | — | — |
FCF
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 73.19 | (107.53) | (29.94) | 166.96 | — | — | — |
Working Cap'
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,361.58 | 1,524.34 | 1,398.05 | 1,673.12 | — | — | — |
Total Debt
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,131.11 | 1,303.31 | 1,085.29 | 1,326.23 | — | — | — |
Net Debt
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,139.55 | 1,018.49 | 1,008.34 | 1,083.88 | — | — | — |
Sh' Equity
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.32%) | (2.59%) | (0.70%) | (0.91%) | ‡‡‡‡‡ | — | — |
ROA
|
| — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.86%) | (1.15%) | 1.81% | 1.92% | — | — | — |
ROIC
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3.59%) | (8.35%) | (2.42%) | (3.23%) | ‡‡‡‡‡ | — | — |
ROE
|
Baldwin Insurance Group (BWIN) is a standout in the insurance brokerage sector, riding digital disruption and post-pandemic demand for agile risk management and employee benefits. Revenue has skyrocketed from $48 million in 2017 to $1.39 billion in 2024—a 2,793% surge driven by acquisitions and organic growth, with employee count up 655% and revenue per employee doubling. Analyst forecasts project further acceleration to $2.02 billion in 2026 and $2.27 billion in 2027, positioning BWIN to dominate middle-market insurtech amid cyber risks and remote work trends.
Despite past losses from its 2021 SPAC merger and margin compression, profitability is inflecting sharply: EBT turns positive at $53 million in 2025, net income stabilizes, and free cash flow surges to $255 million in 2026, with ROE exploding to 50.5%. Debt is easing, ROIC positive, and balance sheet leverage fuels scalable tech investments, mirroring historical stock rallies during revenue booms.
Trading at compressed multiples like 2.7x EV/Sales versus past peaks, BWIN screams undervalued, with analyst targets implying 57-165% upside from current levels. Insider sells reflect post-SPAC liquidity, offset by a CFO buy, while tailwinds in AI underwriting and gig economy shifts promise 30%+ CAGR through 2027— a data-backed breakout for growth investors.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.