
Brunswick Corp
NYSE:BC

Intrinsic Value
The intrinsic value of one
BC
stock under the Base Case scenario is
66.5
USD.
Compared to the current market price of 56.57 USD,
Brunswick Corp
is
Undervalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Brunswick Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Brunswick Corp
Balance Sheet Decomposition
Brunswick Corp
Current Assets | 2.3B |
Cash & Short-Term Investments | 287.5m |
Receivables | 553.1m |
Other Current Assets | 1.5B |
Non-Current Assets | 3.6B |
Long-Term Investments | 38.3m |
PP&E | 1.4B |
Intangibles | 1.9B |
Other Non-Current Assets | 226.8m |
Free Cash Flow Analysis
Brunswick Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Brunswick Corp
Revenue
|
5.1B
USD
|
Cost of Revenue
|
-3.8B
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-914.5m
USD
|
Operating Income
|
366.6m
USD
|
Other Expenses
|
-284.3m
USD
|
Net Income
|
82.3m
USD
|
BC Profitability Score
Profitability Due Diligence
Brunswick Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Brunswick Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
BC Solvency Score
Solvency Due Diligence
Brunswick Corp's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Score
Brunswick Corp's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BC Price Targets Summary
Brunswick Corp
According to Wall Street analysts, the average 1-year price target for
BC
is 60.27 USD
with a low forecast of 43.43 USD and a high forecast of 92.7 USD.
Dividends
Current shareholder yield for BC is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BC
stock under the Base Case scenario is
66.5
USD.
Compared to the current market price of 56.57 USD,
Brunswick Corp
is
Undervalued by 15%.