As of 2024-07-27, the Intrinsic Value of Brunswick Corp (BC) is
114.86 USD. This BC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 79.98 USD, the upside of Brunswick Corp is
%.
The range of the Intrinsic Value is 94.37 - 144.41 USD
114.86 USD
Intrinsic Value
BC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
94.37 - 144.41 |
114.86 |
43.6% |
| DCF (Growth 10y) |
112.53 - 165.58 |
134.36 |
68.0% |
| DCF (EBITDA 5y) |
91.14 - 117.87 |
105.07 |
31.4% |
| DCF (EBITDA 10y) |
111.21 - 144.54 |
127.79 |
59.8% |
| Fair Value |
139.15 - 139.15 |
139.15 |
73.98% |
| P/E |
89.57 - 109.54 |
103.93 |
29.9% |
| EV/EBITDA |
60.89 - 90.10 |
71.74 |
-10.3% |
| EPV |
62.08 - 83.74 |
72.91 |
-8.8% |
| DDM - Stable |
35.30 - 65.70 |
50.50 |
-36.9% |
| DDM - Multi |
68.18 - 99.50 |
80.97 |
1.2% |
BC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,404.25 |
| Beta |
1.19 |
| Outstanding shares (mil) |
67.57 |
| Enterprise Value (mil) |
7,683.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.33% |
| Cost of Debt |
5.73% |
| WACC |
8.46% |