Brunswick Corp
NYSE:BC

Watchlist Manager
Brunswick Corp Logo
Brunswick Corp
NYSE:BC
Watchlist
Price: 85.02 USD -4.08% Market Closed
Market Cap: 5.5B USD

Relative Value

The Relative Value of one BC stock under the Base Case scenario is 95.44 USD. Compared to the current market price of 85.02 USD, Brunswick Corp is Undervalued by 11%.

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.

BC Relative Value
Base Case
95.44 USD
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BC 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
NYSE:BC
5.6B USD 1.1 -23.3 12.5 25.1
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.1 21 10.5 13.3
US
Hasbro Inc
NASDAQ:HAS
11.9B USD 2.7 -21.4 14.3 16.7
JP
Shimano Inc
TSE:7309
1.5T JPY 3.2 28.8 13.3 20
UK
Games Workshop Group PLC
LSE:GAW
6B GBP 0.1 0.3 -0 -0
US
Mattel Inc
NASDAQ:MAT
6.4B USD 1.2 14.8 9.6 12.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
41.6B CNY 2.3 23 18.5 18.5
CA
BRP Inc
TSX:DOO
7.7B CAD 1 314.9 10.1 18.1
US
Acushnet Holdings Corp
NYSE:GOLF
5.3B USD 2.1 23.9 16.6 19.6
IT
Technogym SpA
MIL:TGYM
3.5B EUR 3.6 35.8 17.7 24.4
US
Polaris Inc
NYSE:PII
3.8B USD 0.5 -25.3 13.7 94.2
P/E Multiple
Earnings Growth PEG
US
Brunswick Corp
NYSE:BC
Average P/E: 57.8
Negative Multiple: -23.3
39%
N/A
JP
Bandai Namco Holdings Inc
TSE:7832
21
6%
3.5
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -21.4
29%
N/A
JP
Shimano Inc
TSE:7309
28.8
1%
28.8
UK
Games Workshop Group PLC
LSE:GAW
0.3
4%
0.1
US
Mattel Inc
NASDAQ:MAT
14.8
3%
4.9
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23
26%
0.9
CA
BRP Inc
TSX:DOO
314.9
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
23.9
6%
4
IT
Technogym SpA
MIL:TGYM
35.8
18%
2
US
Polaris Inc
NYSE:PII
Negative Multiple: -25.3
23%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Brunswick Corp
NYSE:BC
Average EV/EBITDA: 13.7
12.5
4%
3.1
JP
Bandai Namco Holdings Inc
TSE:7832
10.5
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
14.3
14%
1
JP
Shimano Inc
TSE:7309
13.3
9%
1.5
UK
Games Workshop Group PLC
LSE:GAW
Negative Multiple: -0
4%
N/A
US
Mattel Inc
NASDAQ:MAT
9.6
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
18.5
38%
0.5
CA
BRP Inc
TSX:DOO
10.1
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
16.6
8%
2.1
IT
Technogym SpA
MIL:TGYM
17.7
14%
1.3
US
Polaris Inc
NYSE:PII
13.7
9%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Brunswick Corp
NYSE:BC
Average EV/EBIT: 26.2
25.1
7%
3.6
JP
Bandai Namco Holdings Inc
TSE:7832
13.3
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16.7
16%
1
JP
Shimano Inc
TSE:7309
20
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
Negative Multiple: -0
4%
N/A
US
Mattel Inc
NASDAQ:MAT
12.3
3%
4.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
18.5
33%
0.6
CA
BRP Inc
TSX:DOO
18.1
12%
1.5
US
Acushnet Holdings Corp
NYSE:GOLF
19.6
5%
3.9
IT
Technogym SpA
MIL:TGYM
24.4
17%
1.4
US
Polaris Inc
NYSE:PII
94.2
25%
3.8