BC
Brunswick Corp
Price:  
82.38 
USD
Volume:  
279,687.00
United States | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BC Intrinsic Value

96.00 %
Upside

As of 2024-10-05, the Intrinsic Value of Brunswick Corp (BC) is 161.48 USD. This BC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.38 USD, the upside of Brunswick Corp is 96.00%.

The range of the Intrinsic Value is 112.31 - 270.28 USD

82.38 USD
Stock Price
161.48 USD
Intrinsic Value
Intrinsic Value Details

BC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 112.31 - 270.28 161.48 96.0%
DCF (Growth 10y) 137.59 - 304.04 189.86 130.5%
DCF (EBITDA 5y) 117.00 - 145.40 133.21 61.7%
DCF (EBITDA 10y) 141.79 - 186.01 164.74 100.0%
Fair Value 128.89 - 128.89 128.89 56.46%
P/E 85.62 - 104.86 96.38 17.0%
EV/EBITDA 75.84 - 102.32 86.10 4.5%
EPV 67.64 - 104.05 85.85 4.2%
DDM - Stable 36.86 - 99.51 68.18 -17.2%
DDM - Multi 84.73 - 175.25 113.97 38.3%

BC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,455.20
Beta 1.29
Outstanding shares (mil) 66.22
Enterprise Value (mil) 7,787.80
Market risk premium 4.60%
Cost of Equity 9.23%
Cost of Debt 5.55%
WACC 7.70%