The Baldwin Insurance Group, Inc. (BWIN)
Fair ValueFundamental
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
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.
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.
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 · NarrowBaldwin'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 cyclicalBaldwin'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
Generated with artificial intelligence on September 18, 2026, shared with all users
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.
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.
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.
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.
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.
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
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
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
Serious financial concerns
Earnings Quality
Low quality: investigate accounting
Share Dilution
Issuing new shares, diluting ownership
Institutional Holdings
Governance
Executive Team
| Name | Title | Age |
|---|---|---|
| Mr. L. Lowry Baldwin | Co-Founder & Chairman | 66 |
| Mr. Daniel Galbraith | President & CEO of Retail Brokerage Operations | 44 |
| Ms. Elizabeth H. Krystyn | Co-Founder | - |
| Ms. Laura Rice Sherman | Co-Founder | - |
| Ms. Bonnie Bishop | Executive Director of Investor Relations | - |
| Mr. Richard C. Tallo | Chief Marketing Officer | - |
| Ms. Erin King | Chief Colleague Officer | - |
| Mr. Austin Rock | President of Capacity Solutions | - |
| Mr. David Smith | President & Executive Operating Officer of Mainstreet Insurance Solutions | 60 |
| Mr. Michael C. Robinson | Regional President of RogersGray | - |
Audit Risk
3
Board Risk
8
Compensation Risk
4
Shareholder Rights Risk
8
Documents
- View document
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
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.
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
| Date | When | EPS est. | EPS actual | Surprise | Gap | 1 day | 5 days |
|---|---|---|---|---|---|---|---|
| Jul 30, 2026 | After the close | 0.48 | 0.48 | 0.0% | +0.1% | +3.9% | +7.2% |
| May 4, 2026 | After the close | 0.65 | 0.63 | -2.9% | +9.0% | -3.2% | -8.2% |
| Feb 26, 2026 | After the close | 0.29 | 0.31 | +5.2% | +9.1% | +25.6% | +20.3% |
| Nov 4, 2025 | After the close | 0.31 | 0.31 | +1.3% | +6.0% | +10.0% | +19.2% |
| Aug 5, 2025 | After the close | n/a | n/a | n/a | -7.8% | -16.7% | -10.1% |
| May 6, 2025 | After the close | n/a | n/a | n/a | -6.0% | -4.2% | -5.9% |
| Feb 25, 2025 | After the close | n/a | n/a | n/a | -0.9% | +1.9% | +1.6% |
| Nov 4, 2024 | After the close | n/a | n/a | n/a | -18.5% | -11.9% | +6.0% |
| Aug 6, 2024 | After the close | n/a | n/a | n/a | +6.6% | +2.4% | -0.8% |
| May 7, 2024 | After the close | n/a | n/a | n/a | +7.0% | +12.1% | +8.7% |
| Feb 28, 2024 | After the close | n/a | n/a | n/a | +3.2% | +1.8% | +9.0% |
| Nov 7, 2023 | After the close | n/a | n/a | n/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.
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.
- 2/27/2026NEUTRALBaldwin (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.