BC
Brunswick Corp
Price:  
75.31 
USD
Volume:  
485,809.00
United States | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BC Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Brunswick Corp (BC) is 111.64 USD. This BC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.31 USD, the upside of Brunswick Corp is %.

The range of the Intrinsic Value is 91.15 - 141.49 USD

75.31 USD
Stock Price
111.64 USD
Intrinsic Value
Intrinsic Value Details

BC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 91.15 - 141.49 111.64 48.2%
DCF (Growth 10y) 108.70 - 162.25 130.61 73.4%
DCF (EBITDA 5y) 83.87 - 113.12 97.98 30.1%
DCF (EBITDA 10y) 104.11 - 139.66 120.80 60.4%
Fair Value 139.15 - 139.15 139.15 84.77%
P/E 79.78 - 110.65 97.79 29.8%
EV/EBITDA 53.55 - 82.42 65.81 -12.6%
EPV 59.73 - 82.16 70.94 -5.8%
DDM - Stable 33.89 - 63.76 48.83 -35.2%
DDM - Multi 65.05 - 96.26 77.71 3.2%

BC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,088.70
Beta 1.29
Outstanding shares (mil) 67.57
Enterprise Value (mil) 7,367.60
Market risk premium 4.60%
Cost of Equity 10.68%
Cost of Debt 5.73%
WACC 8.63%