The Discounted Cash Flow (DCF) valuation of Brunswick Corp (BC) is 113.48 USD. With the latest stock price at 50.62 USD, the upside of Brunswick Corp based on DCF is 124.2%.
Based on the latest price of 50.62 USD and our DCF valuation, Brunswick Corp (BC) is a buy. buying BC stocks now will result in a potential gain of 124.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.1% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 74.03 - 210.50 | 113.48 |
| Upside | 46.2% - 315.8% | 124.2% |