|
Real-time Estimate
Cboe BZX
12:38:07 2026-09-09 EDT
|
5-day change | 1st Jan Change | ||
| 70.83 USD | -1.56% |
|
-5.09% | -4.82% |
| 08-18 | Brunswick Corporation - Analyst/Investor Day | |
| 08-05 | 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 | 4,662 | - | - |
| Change | - | -32.7% | 27.39% | -35.9% | 13.13% | -3.44% | - | - |
| Enterprise Value (EV) 1 | 9,215 | 7,122 | 8,608 | 6,322 | 6,655 | 6,294 | 6,160 | 5,918 |
| Change | - | -22.71% | 20.86% | -26.56% | 5.27% | -5.42% | -2.14% | -3.92% |
| P/E | 13.3x | 8.01x | 16.2x | 33.5x | -35.7x | 17.7x | 14.1x | 10.5x |
| PBR | 4.05x | 2.52x | 3.34x | 2.28x | 3x | 2.74x | 2.53x | 2.23x |
| 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 | 0.81x | 0.77x | 0.73x |
| EV / Revenue | 1.58x | 1.05x | 1.34x | 1.21x | 1.24x | 1.09x | 1.01x | 0.92x |
| EV / EBITDA | 8.65x | 5.56x | 7.54x | 8.06x | 10x | 8.65x | 7.61x | 6.64x |
| EV / EBIT | 10.4x | 6.79x | 9.9x | 12.8x | 17.9x | 13.6x | 11.1x | 9.59x |
| EV / FCF | 30x | 36x | 19.4x | 23.9x | 16.8x | 14.6x | 21.2x | 10.1x |
| FCF Yield | 3.33% | 2.78% | 5.16% | 4.18% | 5.96% | 6.83% | 4.71% | 9.87% |
| 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% | 2.45% | 2.58% | 2.85% |
| 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 | 71.95 | 71.95 | 71.95 |
| Nbr of stocks (in thousands) | 77,095 | 72,507 | 68,813 | 65,983 | 65,037 | 64,797 | - | - |
| Announcement Date | 1/27/22 | 2/2/23 | 2/1/24 | 1/30/25 | 1/29/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.74x | 1.09x | 8.65x | 2.45% | 4.66B | |
| 33.1x | 0.9x | 8.21x | 1.11% | 4.5B | |
| 20.98x | 0.45x | 7.98x | 2.8% | 3.86B | |
| 10.44x | 0.64x | 5.34x | 2.53% | 3.42B | |
| 14.11x | 1.44x | 8.11x | -.--% | 2.97B | |
| 11.61x | - | - | 3.81% | 1.34B | |
| 10.4x | - | - | - | 1.23B | |
| 30.38x | 0.62x | 6.88x | 2.37% | 1.18B | |
| 25.04x | 0.44x | 9.46x | 4.64% | 840M | |
| Average | 19.31x | 0.80x | 7.80x | 2.46% | 2.67B | |
| Weighted average by Cap. | 19.80x | 0.86x | 7.77x | 2.09% |
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
