Skip to main content

Brunswick Corp

Exchange: NYSESector: Consumer CyclicalIndustry: Recreational Vehicles

Brunswick Corporation is the global leader in marine recreation, delivering innovation that transforms experiences on the water and beyond. Our unique, technology-driven solutions are informed and inspired by deep consumer insights and powered by our belief that “Next Never Rests™”. Brunswick is dedicated to industry leadership, to being the best and most trusted partner to our many customers, and to building synergies and ecosystems that enable us to challenge convention and define the future. Brunswick is home to more than 60 industry-leading brands. In the category of Marine Propulsion, these brands include, Mercury Marine, Mercury Racing, MerCruiser, and Flite. Brunswick’s comprehensive collection of parts, accessories, distribution, and technology brands includes Mercury Parts & Accessories, Land ‘N’ Sea, Lowrance, Simrad, B&G, Mastervolt, RELiON, Attwood and Whale. Our boat brands are some of the best known in the world, including Boston Whaler, Lund, Sea Ray, Bayliner, Harris Pontoons, Princecraft and Quicksilver. Our service, digital and shared-access businesses include Freedom Boat Club, Boateka and a range of financing, insurance, and extended warranty businesses. While focused primarily on the marine industry, Brunswick also successfully leverages its portfolio of advanced technologies to deliver an exceptional suite of solutions in mobile and industrial applications. Headquartered in Mettawa, IL, Brunswick has approximately 14,500 employees operating in 26 countries. In 2024, Brunswick was named America’s Best Large Employers for 2024 by Forbes Magazine for the sixth consecutive year in addition to winning more than 100 awards across the enterprise for the third straight year.

Did you know?

Price sits at 68% of its 52-week range.

Current Price

$74.46

-6.25%

GoodMoat Value

$124.90

67.7% undervalued
Profile
Valuation (TTM)
Market Cap$4.84B
P/E-35.27
EV
P/B2.98
Shares Out65.04M
P/Sales0.90
Revenue$5.36B
EV/EBITDA25.54

Brunswick Corp (BC) Valuation

BC Fair Value Estimate

$124.9067.7% undervalued

Blended fair value estimate based on DCF, Graham Number, and earnings-based models.

BC Valuation Metrics

FCF$408.90M
FCF Growth Rate11.84%
EPS Growth (CAGR)-23.13%
WACC10.00%

BC Valuation & Fair Value Analysis

Brunswick Corp (BC) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.

The GoodMoat Fair Value target for Brunswick Corp is $124.90. The current stock price is $74.46, suggesting the stock is 67.7% undervalued.

The price-to-earnings (P/E) ratio is -35.27. Price-to-book ratio is 2.98. Price-to-sales ratio is 0.90. Enterprise value to EBITDA is 25.54. PEG ratio is 0.29.

GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Brunswick Corp's intrinsic value.