As of 2025-07-06, the Intrinsic Value of Brunswick Corp (BC) is 110.05 USD. This BC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.44 USD, the upside of Brunswick Corp is 85.10%.
The range of the Intrinsic Value is 72.31 - 200.48 USD
Based on its market price of 59.44 USD and our intrinsic valuation, Brunswick Corp (BC) is undervalued by 85.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 72.31 - 200.48 | 110.05 | 85.1% |
| DCF (Growth 10y) | 88.02 - 219.29 | 126.94 | 113.6% |
| DCF (EBITDA 5y) | 64.51 - 82.29 | 71.73 | 20.7% |
| DCF (EBITDA 10y) | 83.84 - 109.60 | 94.69 | 59.3% |
| Fair Value | 31.33 - 31.33 | 31.33 | -47.30% |
| P/E | 24.18 - 51.78 | 36.90 | -37.9% |
| EV/EBITDA | 43.59 - 66.56 | 54.71 | -8.0% |
| EPV | 66.77 - 91.52 | 79.15 | 33.2% |
| DDM - Stable | 11.09 - 30.01 | 20.55 | -65.4% |
| DDM - Multi | 64.19 - 121.48 | 82.74 | 39.2% |
| Market Cap (mil) | 3,904.02 |
| Beta | 0.28 |
| Outstanding shares (mil) | 65.68 |
| Enterprise Value (mil) | 6,101.42 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.83% |
| Cost of Debt | 6.42% |
| WACC | 7.40% |