BC
Brunswick Corp
Price:  
52.44 
USD
Volume:  
1,626,333.00
United States | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BC Intrinsic Value

141.00 %
Upside

What is the intrinsic value of BC?

As of 2025-05-12, the Intrinsic Value of Brunswick Corp (BC) is 126.40 USD. This BC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.44 USD, the upside of Brunswick Corp is 141.00%.

The range of the Intrinsic Value is 82.46 - 237.90 USD

Is BC undervalued or overvalued?

Based on its market price of 52.44 USD and our intrinsic valuation, Brunswick Corp (BC) is undervalued by 141.00%.

52.44 USD
Stock Price
126.40 USD
Intrinsic Value
Intrinsic Value Details

BC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 82.46 - 237.90 126.40 141.0%
DCF (Growth 10y) 100.04 - 259.86 145.49 177.4%
DCF (EBITDA 5y) 60.53 - 76.32 67.14 28.0%
DCF (EBITDA 10y) 82.68 - 105.62 92.56 76.5%
Fair Value 31.22 - 31.22 31.22 -40.47%
P/E 21.85 - 47.20 33.86 -35.4%
EV/EBITDA 36.43 - 55.99 45.45 -13.3%
EPV 74.02 - 98.58 86.30 64.6%
DDM - Stable 11.96 - 33.14 22.55 -57.0%
DDM - Multi 68.97 - 133.71 89.59 70.8%

BC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,456.32
Beta 0.97
Outstanding shares (mil) 65.91
Enterprise Value (mil) 5,653.72
Market risk premium 4.60%
Cost of Equity 8.35%
Cost of Debt 6.42%
WACC 6.93%