Valuation Brunswick Corporation

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-06-12 EDT			5-day change	1st Jan Change
82.56 ^USD	+1.15%		+2.69%	+11.21%

05-27	Brunswick Insider Sold Shares Worth $2,148,901, According to a Recent SEC Filing	MT
05-19	Polaris, Harley-Davidson, Brunswick Seeing Improving Competitive Positioning, Easing Tariff Pressures, Morgan Stanley Says	MT

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	5,364	-	-
Change	-	-32.7%	27.39%	-35.9%	13.13%	11.1%	-	-
Enterprise Value (EV) ¹	9,215	7,122	8,608	6,322	6,655	7,041	6,811	6,655
Change	-	-22.71%	20.86%	-26.56%	5.27%	5.8%	-3.26%	-2.29%
P/E Ratio	13.3x	8.01x	16.2x	33.5x	-35.7x	22.5x	16.6x	11.8x
PBR	4.05x	2.52x	3.34x	2.28x	3x	3.29x	2.77x	2.63x
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	0.93x	0.88x	0.84x
EV / Revenue	1.58x	1.05x	1.34x	1.21x	1.24x	1.22x	1.12x	1.04x
EV / EBITDA	8.65x	5.56x	7.54x	8.06x	10x	9.89x	8.53x	7.48x
EV / EBIT	10.4x	6.79x	9.9x	12.8x	17.9x	15.6x	12.6x	10.6x
EV / FCF	30x	36x	19.4x	23.9x	16.8x	16.7x	19.2x	12.4x
FCF Yield	3.33%	2.78%	5.16%	4.18%	5.96%	5.99%	5.2%	8.07%
Dividend per Share ²	1.275	1.46	1.6	1.68	-	1.758	1.859	2.062
Rate of return	1.27%	2.03%	1.65%	2.6%	-	2.13%	2.25%	2.5%
EPS ²	7.57	9	5.96	1.93	-2.08	3.664	4.974	7.005
Distribution rate	16.8%	16.2%	26.8%	87%	-	48%	37.4%	29.4%
Net sales ¹	5,846	6,812	6,401	5,237	5,363	5,750	6,062	6,412
EBITDA ¹	1,065	1,280	1,142	784.2	663.6	711.9	798.3	890.3
EBIT ¹	886.8	1,049	869.3	495.4	371.1	450.5	540.5	627.4
Net income ¹	593.3	677	420.4	130.1	-137.3	240.2	321.3	434.3
Net Debt ¹	1,449	1,896	1,951	2,054	1,826	1,677	1,447	1,291
Reference price ²	100.73	72.08	96.75	64.68	74.24	82.56	82.56	82.56
Nbr of stocks (in thousands)	77,095	72,507	68,813	65,983	65,037	64,974	-	-
Announcement Date	1/27/22	2/2/23	2/1/24	1/30/25	1/29/26	-	-	-

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	22.53x	1.22x	9.89x	2.13%	5.36B
BRP INC.	26.3x	0.89x	8.64x	1.15%	4.43B
THOR INDUSTRIES, INC.	21.77x	0.47x	8.25x	2.7%	4.02B
YETI HOLDINGS, INC.	20.37x	1.8x	10.35x	-.--%	3.82B
TRIGANO	9.75x	0.59x	4.88x	2.67%	3.3B
NORITSU KOKI CO., LTD.	11.48x	-	-	3.85%	1.29B
FUSHENG PRECISION CO., LTD.	10.39x	-	-	-	1.26B
GIANT MANUFACTURING CO., LTD.	17.38x	0.55x	6.82x	3.82%	935M
WINNEBAGO INDUSTRIES, INC.	17.03x	0.42x	8.23x	4.7%	826M
Average	17.44x	0.85x	8.15x	2.63%	2.8B
Weighted average by Cap.	19.53x	0.97x	8.52x	2.03%