|
Real-time Estimate
Cboe BZX
09:51:29 10/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 70.42 USD | -0.72% |
|
-3.27% | -5.20% |
| 18/08 | Brunswick Corporation - Analyst/Investor Day | |
| 05/08 | Polaris, Peers Delivered Q2 Beats And Raises Amid Demanding Setups, Morgan Stanley Says | MT |
Company Valuation: Brunswick Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,766 | 5,226 | 6,658 | 4,268 | 4,828 | 4,596 | - | - |
| Change | - | -32.7% | 27.39% | -35.9% | 13.13% | -4.81% | - | - |
| Enterprise Value (EV) 1 | 9,215 | 7,122 | 8,608 | 6,322 | 6,655 | 6,228 | 6,094 | 5,852 |
| Change | - | -22.71% | 20.86% | -26.56% | 5.27% | -6.41% | -2.16% | -3.96% |
| P/E | 13.3x | 8.01x | 16.2x | 33.5x | -35.7x | 17.5x | 13.9x | 10.4x |
| PBR | 4.05x | 2.52x | 3.34x | 2.28x | 3x | 2.7x | 2.5x | 2.19x |
| PEG | - | 0.4x | -0.5x | -0.5x | 0x | -0x | 0.5x | 0.3x |
| Capitalization / Revenue | 1.33x | 0.77x | 1.04x | 0.81x | 0.9x | 0.8x | 0.75x | 0.72x |
| EV / Revenue | 1.58x | 1.05x | 1.34x | 1.21x | 1.24x | 1.08x | 1x | 0.91x |
| EV / EBITDA | 8.65x | 5.56x | 7.54x | 8.06x | 10x | 8.56x | 7.52x | 6.56x |
| EV / EBIT | 10.4x | 6.79x | 9.9x | 12.8x | 17.9x | 13.5x | 11x | 9.48x |
| EV / FCF | 30x | 36x | 19.4x | 23.9x | 16.8x | 14.5x | 21x | 10x |
| FCF Yield | 3.33% | 2.78% | 5.16% | 4.18% | 5.96% | 6.91% | 4.77% | 9.98% |
| Dividend per Share 2 | 1.275 | 1.46 | 1.6 | 1.68 | 1.72 | 1.76 | 1.853 | 2.05 |
| Rate of return | 1.27% | 2.03% | 1.65% | 2.6% | 2.32% | 2.48% | 2.61% | 2.89% |
| EPS 2 | 7.57 | 9 | 5.96 | 1.93 | -2.08 | 4.057 | 5.104 | 6.823 |
| Distribution rate | 16.8% | 16.2% | 26.8% | 87% | -82.7% | 43.4% | 36.3% | 30% |
| Net sales 1 | 5,846 | 6,812 | 6,401 | 5,237 | 5,363 | 5,777 | 6,093 | 6,403 |
| EBITDA 1 | 1,065 | 1,280 | 1,142 | 784.2 | 663.6 | 727.5 | 809.8 | 891.7 |
| EBIT 1 | 886.8 | 1,049 | 869.3 | 495.4 | 371.1 | 463 | 555.8 | 617.1 |
| Net income 1 | 593.3 | 677 | 420.4 | 130.1 | -137.3 | 266 | 332.3 | 431.8 |
| Net Debt 1 | 1,449 | 1,896 | 1,951 | 2,054 | 1,826 | 1,632 | 1,498 | 1,256 |
| Reference price 2 | 100.73 | 72.08 | 96.75 | 64.68 | 74.24 | 70.93 | 70.93 | 70.93 |
| Nbr of stocks (in thousands) | 77,095 | 72,507 | 68,813 | 65,983 | 65,037 | 64,797 | - | - |
| Announcement Date | 27/01/22 | 02/02/23 | 01/02/24 | 30/01/25 | 29/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.48x | 1.08x | 8.56x | 2.48% | 459.61Cr | |
| 29.07x | 0.87x | 7.92x | 1.17% | 430.36Cr | |
| 20.36x | 0.44x | 7.77x | 2.89% | 374.45Cr | |
| 10.34x | 0.63x | 5.28x | 2.56% | 338.5Cr | |
| 14.03x | 1.43x | 8.06x | -.--% | 295.68Cr | |
| 11.05x | - | - | 3.83% | 133.49Cr | |
| 10.42x | - | - | - | 123.65Cr | |
| 31.3x | 0.64x | 7.09x | 2.3% | 121.34Cr | |
| 24.23x | 0.43x | 9.24x | 4.8% | 81Cr | |
| Average | 18.70x | 0.79x | 7.70x | 2.5% | 262.05Cr | |
| Weighted average by Cap. | 18.80x | 0.85x | 7.63x | 2.13% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BC Stock
- Valuation Brunswick Corporation
Select your edition
All financial news and data tailored to specific country editions
