Brunswick Corp
F:BWI

Watchlist Manager
Brunswick Corp Logo
Brunswick Corp
F:BWI
Watchlist
Price: 63.46 EUR -5.48% Market Closed
Market Cap: €4.3B

Relative Value

The Relative Value of one BWI stock under the Base Case scenario is 74.2 EUR. Compared to the current market price of 63.46 EUR, Brunswick Corp is Undervalued by 14%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BWI Relative Value
Base Case
74.2 EUR
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BWI Competitors Multiples
Brunswick Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Brunswick Corp
F:BWI
4.8B EUR 0.9 -34.1 10.3 20
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.1 23.1 11.2 14.4
US
Hasbro Inc
NASDAQ:HAS
13.3B USD 2.8 -41.2 12.4 13.9
JP
Shimano Inc
TSE:7309
1.4T JPY 3 41.4 11.8 18
UK
Games Workshop Group PLC
LSE:GAW
5.7B GBP 8.7 27.3 17.2 20
US
Acushnet Holdings Corp
NYSE:GOLF
5.6B USD 2.2 25.2 17.4 20.6
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
35.8B CNY 1.9 19.8 14.9 14.9
CA
BRP Inc
TSX:DOO
6.5B CAD 0.8 265.3 8.9 15.9
US
Mattel Inc
NASDAQ:MAT
4.8B USD 0.9 12.1 7.5 9.6
IT
Technogym SpA
MIL:TGYM
3.4B EUR 3.5 34.9 17.2 23.8
JP
Yamaha Corp
TSE:7951
567.6B JPY 1.3 29.5 10 18.3
P/E Multiple
Earnings Growth PEG
US
Brunswick Corp
F:BWI
Average P/E: 53.2
Negative Multiple: -34.1
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
23.1
7%
3.3
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -41.2 N/A N/A
JP
Shimano Inc
TSE:7309
41.4
34%
1.2
UK
Games Workshop Group PLC
LSE:GAW
27.3
5%
5.5
US
Acushnet Holdings Corp
NYSE:GOLF
25.2
4%
6.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
19.8
25%
0.8
CA
BRP Inc
TSX:DOO
265.3
N/A N/A
US
Mattel Inc
NASDAQ:MAT
12.1
10%
1.2
IT
Technogym SpA
MIL:TGYM
34.9
18%
1.9
JP
Yamaha Corp
TSE:7951
29.5
43%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Brunswick Corp
F:BWI
Average EV/EBITDA: 12.6
10.3
14%
0.7
JP
Bandai Namco Holdings Inc
TSE:7832
11.2
5%
2.2
US
Hasbro Inc
NASDAQ:HAS
12.4
9%
1.4
JP
Shimano Inc
TSE:7309
11.8
15%
0.8
UK
Games Workshop Group PLC
LSE:GAW
17.2
4%
4.3
US
Acushnet Holdings Corp
NYSE:GOLF
17.4
7%
2.5
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
14.9
38%
0.4
CA
BRP Inc
TSX:DOO
8.9
9%
1
US
Mattel Inc
NASDAQ:MAT
7.5
7%
1.1
IT
Technogym SpA
MIL:TGYM
17.2
14%
1.2
JP
Yamaha Corp
TSE:7951
10
4%
2.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Brunswick Corp
F:BWI
Average EV/EBIT: 17.2
20
25%
0.8
JP
Bandai Namco Holdings Inc
TSE:7832
14.4
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
13.9
7%
2
JP
Shimano Inc
TSE:7309
18
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
20
4%
5
US
Acushnet Holdings Corp
NYSE:GOLF
20.6
5%
4.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
14.9
31%
0.5
CA
BRP Inc
TSX:DOO
15.9
12%
1.3
US
Mattel Inc
NASDAQ:MAT
9.6
5%
1.9
IT
Technogym SpA
MIL:TGYM
23.8
17%
1.4
JP
Yamaha Corp
TSE:7951
18.3
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett