Back to rankings

The Baldwin Insurance Group, Inc. (BWIN)

Fair Value
Financial ServicesInsurance BrokersUnited States

Fundamental

30

Price

$31.96

Market Cap

$4.49B

Part 1 · What the company is worth

Overview

The Baldwin Insurance Group is an independent insurance distribution platform that serves as an intermediary between clients and insurance company partners. Operating through 125+ offices across 24 U.S. states with significant southeastern concentration, Baldwin provides comprehensive risk management solutions including commercial insurance, employee benefits, personal insurance, and Medicare solutions for businesses, professionals, high-net-worth individuals, and families. The company generates revenue through commission-based arrangements (direct bill and agency bill methods), advisory fees, profit-sharing arrangements, and proprietary insurance products through its MGA platform.

How it makes money

Baldwin operates a commission-based revenue model with multiple income streams: core commissions earned as a percentage of premiums placed under direct bill arrangements (where carriers invoice clients and remit commissions 30-60 days later) and agency bill arrangements (where Baldwin invoices clients, collects premiums, and remits net to carriers); advisory and consulting fees for specialty risk management services; profit-sharing commissions (bonus revenue) from insurance partners based on underwriting results and volume performance; policy and installment fees earned as managing general agent; assumed premium earned from quota-share reinsurance in captive insurance operations; and investment income from cash holdings.

Revenue by segment

Insurance Advisory Solutions48.56%

Provides commercial risk management, employee benefits, and private risk management services for businesses and high-net-worth individuals. Includes health plans, dental coverage, retirement accounts, and Medicare solutions delivered through a national footprint of risk advisors.

Underwriting, Capacity & Technology Solutions32.24%

Comprises proprietary MGA platform (managing general agent) that manufactures technology-enabled insurance products distributed through internal risk advisors and external partners; Juniper Re reinsurance brokerage providing wholesale reinsurance placement; and captive insurance management services. Showed 25% organic revenue growth in 2024 driven by multifamily and homeowner portfolio expansion.

Mainstreet Insurance Solutions19.19%

Provides personal and commercial insurance, life and health solutions accessed through sheltered distribution channels including home builders, realtors, and mortgage lenders. Offers direct access to insurance products through specialized distribution partnerships.

Competitive moat

Switching costs · Narrow

Baldwin's competitive moat is based primarily on switching costs arising from established relationships with insurance carrier partners and bound client policies that generate recurring commissions. The company has moderate scale advantages in its distribution network and specialty expertise, but faces intense competition from fragmented broker market and larger national competitors. Technology-enabled products and producer relationships create some operational advantages, but these can be replicated. The brokerage industry has limited durable competitive advantages—most brokers have none—and compete primarily on service quality, geographic reach, and carrier relationships rather than structural differentiation.

What drives demand

Moderately cyclical

Baldwin's revenue is moderately cyclical. Demand is driven by premium volume growth tied to economic activity, employment levels, commercial real estate transactions, and business formation. The insurance underwriting cycle creates cyclicality as carriers adjust pricing and appetite based on loss ratios and capital availability. During hard markets (rising premiums, restricted capacity), commissions expand but placement volume may decline. During soft markets, pricing pressure reduces margins despite higher volume. Additionally, policy renewal timing creates quarterly revenue fluctuations. However, the commission-based model with recurring revenue from renewal policies provides some revenue stability compared to transaction-dependent businesses.

Key risks

  • Leverage and Debt Service Constraints — As of December 31, 2024, Baldwin carried total consolidated debt of approximately $1.44 billion with annual debt servicing costs of $583.5 million. This elevated leverage restricts financial flexibility, limits ability to reinvest in growth, and exposes the company to refinancing risk and credit rating downgrades that would increase borrowing costs.
  • Insurance Company Partner Concentration — Two insurance company partners account for approximately 19% of Baldwin's total core commissions and fees. Termination or material reduction of commissions from either partner would have a material adverse effect on revenues. Additionally, reduced insurer capacity limits available coverage options and commission rate decreases directly reduce revenues.
  • Acquisition Integration and Execution Risk — Baldwin pursues an aggressive acquisition strategy to grow the business, creating operational complexity and integration risks. Failed integrations or inability to realize synergies could impair profitability. The company also carries contingent earnout liabilities of $28.4 million that create future cash obligations tied to acquisition performance metrics.
  • Cyclical Commission Revenue and Profitability Volatility — Commission-based revenues are subject to insurance market underwriting cycles, policy renewal timing, and premium volatility. The company reported a net loss of $10.5 million in the first nine months of 2025 despite 9.3% revenue growth, indicating margin pressure and cyclical headwinds that could worsen during hard insurance markets.
  • Goodwill Impairment Risk — Baldwin carries approximately $1.5 billion in goodwill on its balance sheet, representing significant acquisition-related intangible assets. Economic downturns, failed integrations, or inability to achieve projected synergies from acquisitions could trigger substantial goodwill impairment charges that would reduce shareholder equity.
  • Regulatory and Compliance Requirements — Insurance brokerage operations are subject to extensive state-by-state licensing, regulatory compliance, and reporting requirements. Changes in insurance regulations, particularly around Section 831(b) captive insurance rules facing IRS scrutiny, and any failure to maintain compliance could restrict operations or require material costs to remediate.

Customer concentration

Baldwin's client base is highly diversified with no single customer representing more than 1% of core commissions and fees. The company serves over three million clients across individuals, professionals, and businesses. However, customer concentration is not the primary concern—revenue concentration is instead concentrated at the insurance company partner level, where two partners account for approximately 19% of total core commissions and fees, creating meaningful revenue dependence risk.

The case for

Buyers argue that Baldwin benefits from durable secular tailwinds in the insurance broker market as rising risk complexity, regulatory scrutiny, and premium inflation increase demand for professional risk-management advice. The fragmented insurance brokerage industry favors well-capitalized consolidators like Baldwin, which can achieve scale economies across carrier relationships, technology investments, and geographic expansion. The company's 50% revenue CAGR from 2019-2024 demonstrates successful execution of acquisition strategy. Baldwin's diversified business model across commercial insurance, employee benefits, personal lines, and proprietary MGA operations reduces single-segment dependency. The recurring commission revenue model provides predictable cash flows from renewal policies. With analyst expectations for 21% revenue growth and Wall Street upgrades from major firms, the company appears positioned to drive operational leverage as integration completes and margins expand.

The case against

Sellers fear that Baldwin's growth and profitability are under pressure from multiple headwinds. The company reported a net loss of $10.5 million in the first nine months of 2025 despite solid revenue growth, suggesting margin compression and integration costs outweighing organic growth benefits. Elevated leverage ($1.44 billion debt with $583.5 million annual servicing costs) constrains financial flexibility and limits reinvestment capacity. Aggressive acquisition strategy creates integration complexity and goodwill impairment risk ($1.5 billion on balance sheet). Concentration risk with two insurance partners representing 19% of core commissions creates material revenue vulnerability. Cyclical nature of commission revenue exposes the company to underwriting cycle downturns where pricing pressure simultaneously compresses margins and placement volumes. Contingent earnout liabilities add $28.4 million in future cash obligations. Analysts cite AI displacement concerns and expectations that organic growth and margin expansion may moderate in 2026, suggesting the high-growth story may be maturing.

Generated with artificial intelligence on September 21, 2026, shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated with artificial intelligence on September 18, 2026, shared with all users

P/E: 23.3Score: 67Market cap: $23.60B

Named by Baldwin in its 10-K and the closest match to its model: a Florida-based, acquisition-driven retail broker selling property-casualty and employee-benefits programs to the same US middle-market businesses and individuals.

P/E: 44.5Score: 64Market cap: $66.22B

Named by Baldwin in its 10-K; it buys up independent agencies across the United States and places commercial risk and employee-benefits business for the same mid-sized corporate clients.

P/E: 43.6Score: 79Market cap: $958M

Named by Baldwin in its 10-K as its personal-lines competitor: both distribute home and auto policies to American households, often through mortgage and real-estate referral channels.

P/E: 23.6Score: 68Market cap: $90.61B

Named by Baldwin in its 10-K; through Marsh McLennan Agency it has moved down-market into the same US middle-market commercial and benefits accounts Baldwin targets.

HUB International LimitedNot tracked

Named by Baldwin in its 10-K as a private competitor: a North American retail brokerage that bids for the same middle-market commercial and private-client accounts and competes for the same independent agencies to acquire.

USI Insurance Services, LLCNot tracked

Named by Baldwin in its 10-K as a private competitor: a US retail broker serving middle-market companies with property-casualty placement and employee-benefits consulting, Baldwin's core revenue line.

Balance Sheet & Liquidity

Revenue

$1.72B

Trailing 12 months (through 6/30/2026)

Net Income

$-81M

Trailing 12 months (through 6/30/2026)

Free Cash Flow

$-69M

Total Equity

$600M

Total Liabilities

$2.78B

Current Ratio

1.07

Interest Coverage

0.83

Debt/EBITDA

12.72

Earnings Per Share

Revenue & Net Income

Free Cash Flow

Income Breakdown

Historical statement

Margins over time

Debt over time

How heavy the debt is

Growth grid

Growth — Revenue

Fair Value Estimation

InsuranceFairly Valued

Fair Value

$32.42

Current Price

$31.96

Margin of Safety

+1.4%

Fair Value Range

$30.80 - $34.04

Spread across the valuation methods used, not a statistically calibrated confidence interval.

Estimation Methods

Analyst price target:$32.42
Discounted cash flow (DCF):Not applicable to this type of company
Earnings multiple (P/E):Not enough data to compute it
Graham growth formula:Not applicable to this type of company
Earnings power value (EPV):Not applicable to this type of company
Justified P/B:Not enough data to compute it
Dividend discount (Gordon):Not enough data to compute it
P/FFO, funds from operations:Not applicable to this type of company
Mid-cycle earnings:Not applicable to this type of company
Revenue multiple:Not applicable to this type of company
Last Earnings Surprise:-0.02%

Valuation Metrics

P/E Ratio

-

ROE

-5.6%

P/B Ratio

1.23

P/FCF

24.85

Gross Margin

-

ROIC

-2.1%

Profitability Radar

Value Creation (Economic Moat)

ROIC

-2.1%

WACC

7.7%

ROIC − WACC

-9.8 pp

ROIC is below the cost of capital — the company is destroying value for every dollar invested.

Fundamental Analysis Criteria

Passed (6)

  • EPS shows upward trend
  • Price CAGR 10.28%
  • P/FCF 24.85
  • P/B ratio 1.23
  • Positive free cash flow
  • Current ratio

Failed (14)

  • ROIC -2.1%
  • Debt/equity ratio
  • Operating margin -6.9%
  • CapEx intensity
  • Interest coverage
  • Debt/EBITDA
  • Return on tangible assets
  • Low reliance on intangibles
  • DCF valuation (Overvalued)
  • ROE -10.6%
  • Earnings surprise, average 0.9%
  • Share dilution 7.6%
  • Net margin trend -4.7% vs -1.2%
  • Piotroski F-Score 2/9

Unavailable (6)

  • Gross margin –
  • Dividend payout –
  • Price below Graham Number
  • Revenue growth 5Y
  • PEG ratio (needs P/E > 0 and growth > 0)
  • Earnings quality (operating cash flow / net income)

Piotroski F-Score

2/9

Serious financial concerns

ROA > 0
Operating cash flow > 0
ΔROA > 0
Cash flow > net income
Leverage ↓
Current ratio ↑
No dilution
Gross margin ↑
Asset turnover ↑

Earnings Quality

-

Low quality: investigate accounting

Share Dilution

7.6%

Issuing new shares, diluting ownership

Institutional Holdings

Governance

Executive Team

NameTitleAge
Mr. L. Lowry BaldwinCo-Founder & Chairman66
Mr. Daniel GalbraithPresident & CEO of Retail Brokerage Operations44
Ms. Elizabeth H. KrystynCo-Founder-
Ms. Laura Rice ShermanCo-Founder-
Ms. Bonnie BishopExecutive Director of Investor Relations-
Mr. Richard C. TalloChief Marketing Officer-
Ms. Erin KingChief Colleague Officer-
Mr. Austin RockPresident of Capacity Solutions-
Mr. David SmithPresident & Executive Operating Officer of Mainstreet Insurance Solutions60
Mr. Michael C. RobinsonRegional President of RogersGray-

Audit Risk

3

Board Risk

8

Compensation Risk

4

Shareholder Rights Risk

8

Documents

  • Annual Report (10-K)

    A yearly overview of the business, its financial results, and the risks it faces.

    Filed on 2026-02-26

    View document
  • Quarterly Report (10-Q)

    A snapshot of financial performance for the most recent three-month period.

    Filed on 2026-07-30

    View document
  • Current Report (8-K)

    An announcement of a major event, such as a leadership change or big news.

    Filed on 2026-10-09

    View document

via SEC EDGAR

Income History

via SEC EDGAR

Part 2 · The price and its context

This part shows how the price has behaved, not whether the company is worth owning. Inside: technical analysis, potential, historical drawdowns, gamma exposure.

Market Reaction Profile

How much BWIN moves, measured on its daily prices.

VolatilityHigh

More volatile than 82% of the tracked stocks (90-day volatility).

Volatility 30d
23.1%
Volatility 90d
56.1%
Beta vs S&P 500 (1y)
-0.03Correlation -0.01
Max drawdown (12m)
-42.1%
ATR (14d, % of price)
0.83%

Earnings reactions

How BWIN moved around its past quarterly results.

Next earnings release

Nov 3, 2026 · In 10 days · Time not known

EPS estimate: 0.43Revenue estimate: $492M

What usually happens

  • Over the last 12 releases the stock moved a median of 7.1% the next day, up or down.
  • Next-day moves: up 7, down 5 (out of 12).

Release history

DateWhen EPS est.EPS actualSurprise Gap 1 day5 days
Jul 30, 2026After the close0.480.480.0% +0.1% +3.9% +7.2%
May 4, 2026After the close0.650.63-2.9% +9.0% -3.2% -8.2%
Feb 26, 2026After the close0.290.31+5.2% +9.1% +25.6% +20.3%
Nov 4, 2025After the close0.310.31+1.3% +6.0% +10.0% +19.2%
Aug 5, 2025After the closen/an/an/a-7.8% -16.7% -10.1%
May 6, 2025After the closen/an/an/a-6.0% -4.2% -5.9%
Feb 25, 2025After the closen/an/an/a-0.9% +1.9% +1.6%
Nov 4, 2024After the closen/an/an/a-18.5% -11.9% +6.0%
Aug 6, 2024After the closen/an/an/a+6.6% +2.4% -0.8%
May 7, 2024After the closen/an/an/a+7.0% +12.1% +8.7%
Feb 28, 2024After the closen/an/an/a+3.2% +1.8% +9.0%
Nov 7, 2023After the closen/an/an/a-13.0% -12.1% -3.4%

Release dates from SEC 8-K filings.

Updated 10/24/2026

Historical statistics for educational purposes only. They are not forecasts and not investment advice.

Price reaction to the news

Latest news on BWIN and what the price did next.

No positive or negative news on BWIN has been archived yet.

Return of the stock minus return of SPY over the same days. A news item close to a price move did not necessarily cause it. Historical data for educational purposes only, not investment advice.

Latest News

Recent headlines for BWIN.

  • 2/27/2026NEUTRAL
    Baldwin (BWIN) Q4 2025 Earnings Call Transcript

    Baldwin (BWIN) held its Q4 2025 earnings call. While specific details from the transcript are not yet available, this event is a critical juncture for investors. Quarterly earnings calls are essential for understanding a company's financial performance, future outlook, and management strategies. Analysts and shareholders eagerly await this information to assess operational health, revenue growth, profitability, and any updates on future guidance. The current lack of content prevents an immediate assessment, but market attention remains high on Baldwin, awaiting the release of data to form informed judgments on its stock.