|
Real-time Estimate
Cboe BZX
08:50:15 28/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 67.74 USD | +0.04% |
|
+3.53% | -8.69% |
| 26/10 | Morgan Stanley Adjusts Brunswick Price Target to $74 From $86, Maintains Equal Weight Rating | MT |
| 23/10 | Truist Cuts Price Target on Brunswick to $81 From $94, Keeps Buy Rating | 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 | 4,387 | - | - |
| Change | - | -32.7% | 27.39% | -35.9% | 13.13% | -9.13% | - | - |
| Enterprise Value (EV) 1 | 9,215 | 7,122 | 8,608 | 6,322 | 6,655 | 5,973 | 5,932 | 5,650 |
| Change | - | -22.71% | 20.86% | -26.56% | 5.27% | -10.24% | -0.7% | -4.74% |
| P/E | 13.3x | 8.01x | 16.2x | 33.5x | -35.7x | 16.7x | 13.2x | 9.92x |
| PBR | 4.05x | 2.52x | 3.34x | 2.28x | 3x | 2.45x | 2.41x | 2.12x |
| 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 | 0.76x | 0.72x | 0.69x |
| EV / Revenue | 1.58x | 1.05x | 1.34x | 1.21x | 1.24x | 1.03x | 0.97x | 0.89x |
| EV / EBITDA | 8.65x | 5.56x | 7.54x | 8.06x | 10x | 8.23x | 7.35x | 6.31x |
| EV / EBIT | 10.4x | 6.79x | 9.9x | 12.8x | 17.9x | 12.9x | 10.7x | 9.31x |
| EV / FCF | 30x | 36x | 19.4x | 23.9x | 16.8x | 13.7x | 18.5x | 10.7x |
| FCF Yield | 3.33% | 2.78% | 5.16% | 4.18% | 5.96% | 7.32% | 5.42% | 9.31% |
| Dividend per Share 2 | 1.275 | 1.46 | 1.6 | 1.68 | 1.72 | 1.761 | 1.854 | 2.013 |
| Rate of return | 1.27% | 2.03% | 1.65% | 2.6% | 2.32% | 2.6% | 2.74% | 2.97% |
| EPS 2 | 7.57 | 9 | 5.96 | 1.93 | -2.08 | 4.054 | 5.139 | 6.823 |
| Distribution rate | 16.8% | 16.2% | 26.8% | 87% | -82.7% | 43.4% | 36.1% | 29.5% |
| Net sales 1 | 5,846 | 6,812 | 6,401 | 5,237 | 5,363 | 5,771 | 6,089 | 6,382 |
| EBITDA 1 | 1,065 | 1,280 | 1,142 | 784.2 | 663.6 | 725.7 | 807.3 | 895.2 |
| EBIT 1 | 886.8 | 1,049 | 869.3 | 495.4 | 371.1 | 461.5 | 552.9 | 606.7 |
| Net income 1 | 593.3 | 677 | 420.4 | 130.1 | -137.3 | 265.6 | 334.7 | 431.8 |
| Net Debt 1 | 1,449 | 1,896 | 1,951 | 2,054 | 1,826 | 1,586 | 1,544 | 1,263 |
| Reference price 2 | 100.73 | 72.08 | 96.75 | 64.68 | 74.24 | 67.71 | 67.71 | 67.71 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.7x | 1.03x | 8.23x | 2.6% | 438.74Cr | |
| 33.71x | 2.21x | 13.58x | 1.97% | 982.78Cr | |
| 17.89x | 1.53x | 12.78x | 2.64% | 708.28Cr | |
| -211.04x | 10.09x | -742.4x | - | 698.97Cr | |
| 20.58x | 2.1x | 12.09x | 1.14% | 481.72Cr | |
| 33.24x | 0.87x | 7.91x | 1.16% | 426.48Cr | |
| 16.93x | 0.63x | 7.46x | 2.99% | 364.68Cr | |
| 19.24x | 2.01x | 8.59x | 3.65% | 392.9Cr | |
| 19.22x | 0.42x | 7.47x | 3.03% | 363.57Cr | |
| 16.4x | 0.88x | 6.42x | 2.16% | 345.91Cr | |
| Average | -1.71x | 2.18x | -65.79x | 2.37% | 520.4Cr | |
| Weighted average by Cap. | -8.43x | 2.62x | -90.83x | 2.3% |
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
