First Time Loading...

Brunswick Corp
NYSE:BC

Watchlist Manager
Brunswick Corp Logo
Brunswick Corp
NYSE:BC
Watchlist
Price: 79.58 USD -7.6% Market Closed
Updated: Apr 25, 2024

Intrinsic Value

Brunswick Corp. engages in the design, manufacture, and marketing of recreational marine products, including marine engines, boats, and parts and accessories for those products. [ Read More ]

The intrinsic value of one BC stock under the Base Case scenario is 104.9 USD. Compared to the current market price of 79.58 USD, Brunswick Corp is Undervalued by 24%.

Key Points:
BC Intrinsic Value
Base Case
104.9 USD
Undervaluation 24%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Brunswick Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling BC stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Brunswick Corp

Provide an overview of the primary business activities
of Brunswick Corp.

What unique competitive advantages
does Brunswick Corp hold over its rivals?

What risks and challenges
does Brunswick Corp face in the near future?

Has there been any significant insider trading activity
in Brunswick Corp recently?

Summarize the latest earnings call
of Brunswick Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Brunswick Corp.

Provide P/S
for Brunswick Corp.

Provide P/E
for Brunswick Corp.

Provide P/OCF
for Brunswick Corp.

Provide P/FCFE
for Brunswick Corp.

Provide P/B
for Brunswick Corp.

Provide EV/S
for Brunswick Corp.

Provide EV/GP
for Brunswick Corp.

Provide EV/EBITDA
for Brunswick Corp.

Provide EV/EBIT
for Brunswick Corp.

Provide EV/OCF
for Brunswick Corp.

Provide EV/FCFF
for Brunswick Corp.

Provide EV/IC
for Brunswick Corp.

Show me price targets
for Brunswick Corp made by professional analysts.

What are the Revenue projections
for Brunswick Corp?

How accurate were the past Revenue estimates
for Brunswick Corp?

What are the Net Income projections
for Brunswick Corp?

How accurate were the past Net Income estimates
for Brunswick Corp?

What are the EPS projections
for Brunswick Corp?

How accurate were the past EPS estimates
for Brunswick Corp?

What are the EBIT projections
for Brunswick Corp?

How accurate were the past EBIT estimates
for Brunswick Corp?

Compare the revenue forecasts
for Brunswick Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Brunswick Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Brunswick Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Brunswick Corp compared to its peers.

Compare the P/E ratios
of Brunswick Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Brunswick Corp with its peers.

Analyze the financial leverage
of Brunswick Corp compared to its main competitors.

Show all profitability ratios
for Brunswick Corp.

Provide ROE
for Brunswick Corp.

Provide ROA
for Brunswick Corp.

Provide ROIC
for Brunswick Corp.

Provide ROCE
for Brunswick Corp.

Provide Gross Margin
for Brunswick Corp.

Provide Operating Margin
for Brunswick Corp.

Provide Net Margin
for Brunswick Corp.

Provide FCF Margin
for Brunswick Corp.

Show all solvency ratios
for Brunswick Corp.

Provide D/E Ratio
for Brunswick Corp.

Provide D/A Ratio
for Brunswick Corp.

Provide Interest Coverage Ratio
for Brunswick Corp.

Provide Altman Z-Score Ratio
for Brunswick Corp.

Provide Quick Ratio
for Brunswick Corp.

Provide Current Ratio
for Brunswick Corp.

Provide Cash Ratio
for Brunswick Corp.

What is the historical Revenue growth
over the last 5 years for Brunswick Corp?

What is the historical Net Income growth
over the last 5 years for Brunswick Corp?

What is the current Free Cash Flow
of Brunswick Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Brunswick Corp.

Financials

Balance Sheet Decomposition
Brunswick Corp

Current Assets 2.5B
Cash & Short-Term Investments 468.6m
Receivables 493.2m
Other Current Assets 1.5B
Non-Current Assets 3.7B
Long-Term Investments 38.7m
PP&E 1.5B
Intangibles 2B
Other Non-Current Assets 205.4m
Current Liabilities 1.8B
Accounts Payable 558m
Accrued Liabilities 739.4m
Other Current Liabilities 454.7m
Non-Current Liabilities 2.4B
Long-Term Debt 2B
Other Non-Current Liabilities 415.3m
Efficiency

Earnings Waterfall
Brunswick Corp

Revenue
6.4B USD
Cost of Revenue
-4.6B USD
Gross Profit
1.8B USD
Operating Expenses
-1B USD
Operating Income
789.6m USD
Other Expenses
-369.2m USD
Net Income
420.4m USD

Free Cash Flow Analysis
Brunswick Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

BC Profitability Score
Profitability Due Diligence

Brunswick Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Gross Profit
Positive 3-Year Average ROIC
Positive 3-Years Revenue Growth
57/100
Profitability
Score

Brunswick Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

BC Solvency Score
Solvency Due Diligence

Brunswick Corp's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
Low D/E
48/100
Solvency
Score

Brunswick Corp's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BC Price Targets Summary
Brunswick Corp

Wall Street analysts forecast BC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BC is 98.63 USD with a low forecast of 77.77 USD and a high forecast of 120.75 USD.

Lowest
Price Target
77.77 USD
2% Downside
Average
Price Target
98.63 USD
24% Upside
Highest
Price Target
120.75 USD
52% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Ownership

BC Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Shareholder Return

BC Price
Brunswick Corp

1M 1M
-14%
6M 6M
+16%
1Y 1Y
-4%
3Y 3Y
-22%
5Y 5Y
+76%
10Y 10Y
+121%
Annual Price Range
79.58
52w Low
67.83
52w High
99.01
Price Metrics
Average Annual Return 15.25%
Standard Deviation of Annual Returns 28.21%
Max Drawdown -59%
Shares Statistics
Market Capitalization 5.4B USD
Shares Outstanding 69 100 000
Percentage of Shares Shorted 7.44%

BC Return Decomposition
Main factors of price return

What is price return decomposition?

BC News

Other Videos

Company Profile

Brunswick Corp Logo
Brunswick Corp

Country

United States of America

Industry

Leisure Products

Market Cap

5.4B USD

Dividend Yield

2.11%

Description

Brunswick Corp. engages in the design, manufacture, and marketing of recreational marine products, including marine engines, boats, and parts and accessories for those products. The company is headquartered in Mettawa, Illinois and currently employs 18,582 full-time employees. The firm also operates boat club. The firm operates through three segments: Propulsion, Parts & Accessories (P&A), and Boat. The Propulsion segment manufactures and markets a full range of outboard, sterndrive, and inboard engines, as well as propulsion-related controls, rigging, and propellers. The P&A segment includes engine parts and consumables, such as oils and lubricants, electrical products, boat parts and systems, and its distribution business. The Boat segment manufactures and distributes recreational boats, including sport boats and cruisers, runabouts, fiberglass offshore boats and fishing boats, aluminum fishing, utility, pontoon and deck boats, tow/wake boats, and heavy-gauge aluminum boats.

Contact

ILLINOIS
Mettawa
26125 N Riverwoods Blvd Ste 500
+18477354700.0
http://www.brunswick.com/

IPO

1907-12-31

Employees

18 582

Officers

CEO & Director
Mr. David M. Foulkes
Executive VP, CFO & Chief Strategy Officer
Mr. Ryan M. Gwillim
Executive VP, General Counsel, Secretary & Chief Compliance Officer
Mr. Christopher F. Dekker
Executive VP & President of Business Acceleration
Ms. Brenna D. Preisser
Executive VP & President of Brunswick Boat Group
Ms. Aine L. Denari
VP & Chief Information Officer
Mr. Michael D. Adams
Show More
Vice President of Corporate Communications, Public Affairs & Global Public Relations
Mr. Lee B. Gordon
VP & Chief Marketing Officer
Ms. Lauren E. Beckstedt
Executive VP & Chief Human Resources Officer
Ms. Jill M. Wrobel
Chief Financial Officer of Brunswick Boat Group
Mr. Brent G. Dahl
Show Less

See Also

Discover More
What is the Intrinsic Value of one BC stock?

The intrinsic value of one BC stock under the Base Case scenario is 104.9 USD.

Is BC stock undervalued or overvalued?

Compared to the current market price of 79.58 USD, Brunswick Corp is Undervalued by 24%.