The Discounted Cash Flow (DCF) valuation of Brunswick Corp (BC) is 114.86 USD. With the latest stock price at 79.98 USD, the upside of Brunswick Corp based on DCF is 43.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.3% | 8.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 94.37 - 144.41 | 114.86 |
| Upside | 18.0% - 80.6% | 43.6% |