Valuation Brunswick Corporation

Stocks

Real-time Estimate Cboe BZX 12:21:32 15/08/2026 am IST			5-day change	1st Jan Change
82.00 ^USD	+0.50%		+0.38%	+10.26%

05/08	Polaris, Peers Delivered Q2 Beats And Raises Amid Demanding Setups, Morgan Stanley Says	MT
04/08	Analyst recommendations: Walmart, Palantir Technologies, Cigna, Marriott International, Bank of New York Mellon 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	5,287	-	-
Change	-	-32.7%	27.39%	-35.9%	13.13%	9.51%	-	-
Enterprise Value (EV) ¹	9,215	7,122	8,608	6,322	6,655	6,920	6,785	6,544
Change	-	-22.71%	20.86%	-26.56%	5.27%	3.98%	-1.94%	-3.56%
P/E	13.3x	8.01x	16.2x	33.5x	-35.7x	20.2x	16x	12x
PBR	4.05x	2.52x	3.34x	2.28x	3x	3.18x	2.87x	2.53x
PEG	-	0.4x	-0.5x	-0.5x	0x	-0x	0.6x	0.4x
Capitalization / Revenue	1.33x	0.77x	1.04x	0.81x	0.9x	0.92x	0.87x	0.83x
EV / Revenue	1.58x	1.05x	1.34x	1.21x	1.24x	1.2x	1.11x	1.02x
EV / EBITDA	8.65x	5.56x	7.54x	8.06x	10x	9.51x	8.38x	7.34x
EV / EBIT	10.4x	6.79x	9.9x	12.8x	17.9x	14.9x	12.2x	10.6x
EV / FCF	30x	36x	19.4x	23.9x	16.8x	16.5x	23.4x	11.2x
FCF Yield	3.33%	2.78%	5.16%	4.18%	5.96%	6.06%	4.28%	8.92%
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%	2.16%	2.27%	2.51%
EPS ²	7.57	9	5.96	1.93	-2.08	4.038	5.104	6.823
Distribution rate	16.8%	16.2%	26.8%	87%	-82.7%	43.6%	36.3%	30%
Net sales ¹	5,846	6,812	6,401	5,237	5,363	5,776	6,092	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	264.5	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	81.60	81.60	81.60
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BRUNSWICK CORPORATION	20.21x	1.2x	9.51x	2.16%	528.75Cr
BRP INC.	28.25x	0.95x	9.24x	1.07%	474.47Cr
THOR INDUSTRIES, INC.	22.32x	0.48x	8.44x	2.63%	410.63Cr
YETI HOLDINGS, INC.	15.99x	1.65x	9.36x	-.--%	344.47Cr
TRIGANO	10.74x	0.66x	5.53x	2.46%	348.95Cr
NORITSU KOKI CO., LTD.	12.53x	-	-	3.53%	141.38Cr
GIANT MANUFACTURING CO., LTD.	28.28x	0.67x	7.58x	2.16%	128.17Cr
FUSHENG PRECISION CO., LTD.	9.97x	-	-	-	115.87Cr
WINNEBAGO INDUSTRIES, INC.	27.43x	0.47x	10.1x	4.24%	92Cr
Average	19.52x	0.87x	8.54x	2.28%	287.19Cr
Weighted average by Cap.	19.96x	0.95x	8.57x	1.93%