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