The Discounted Cash Flow (DCF) valuation of Brunswick Corp (BC) is 122.28 USD. With the latest stock price at 62.90 USD, the upside of Brunswick Corp based on DCF is 94.4%.
Based on the latest price of 62.90 USD and our DCF valuation, Brunswick Corp (BC) is a buy. buying BC stocks now will result in a potential gain of 94.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.5% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 78.69 - 235.39 | 122.28 |
| Upside | 25.1% - 274.2% | 94.4% |