As of 2024-10-05, the Intrinsic Value of Brunswick Corp (BC) is
161.48 USD. This BC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 82.38 USD, the upside of Brunswick Corp is
96.00%.
The range of the Intrinsic Value is 112.31 - 270.28 USD
161.48 USD
Intrinsic Value
BC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
112.31 - 270.28 |
161.48 |
96.0% |
DCF (Growth 10y) |
137.59 - 304.04 |
189.86 |
130.5% |
DCF (EBITDA 5y) |
117.00 - 145.40 |
133.21 |
61.7% |
DCF (EBITDA 10y) |
141.79 - 186.01 |
164.74 |
100.0% |
Fair Value |
128.89 - 128.89 |
128.89 |
56.46% |
P/E |
85.62 - 104.86 |
96.38 |
17.0% |
EV/EBITDA |
75.84 - 102.32 |
86.10 |
4.5% |
EPV |
67.64 - 104.05 |
85.85 |
4.2% |
DDM - Stable |
36.86 - 99.51 |
68.18 |
-17.2% |
DDM - Multi |
84.73 - 175.25 |
113.97 |
38.3% |
BC Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
5,455.20 |
Beta |
1.29 |
Outstanding shares (mil) |
66.22 |
Enterprise Value (mil) |
7,787.80 |
Market risk premium |
4.60% |
Cost of Equity |
9.23% |
Cost of Debt |
5.55% |
WACC |
7.70% |