As of 2024-12-14, the Intrinsic Value of Brunswick Corp (BC) is 87.87 USD. This BC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.59 USD, the upside of Brunswick Corp is 19.40%.

The range of the Intrinsic Value is 60.45 - 142.57 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	60.45 - 142.57	87.87	19.4%
DCF (Growth 10y)	69.04 - 146.55	95.16	29.3%
DCF (EBITDA 5y)	80.14 - 95.53	87.39	18.7%
DCF (EBITDA 10y)	87.60 - 111.52	98.72	34.2%
Fair Value	103.63 - 103.63	103.63	40.82%
P/E	73.84 - 89.46	78.94	7.3%
EV/EBITDA	64.65 - 93.59	76.54	4.0%
EPV	66.00 - 95.16	80.58	9.5%
DDM - Stable	27.98 - 68.46	48.22	-34.5%
DDM - Multi	53.10 - 97.54	68.44	-7.0%