Brunswick Corp
SWB:BWI

Watchlist Manager
Brunswick Corp Logo
Brunswick Corp
SWB:BWI
Watchlist
Price: 66.76 EUR -4.46% Market Closed
Market Cap: €4.6B

Relative Value

The Relative Value of one BWI stock under the Base Case scenario is hidden EUR. Compared to the current market price of 66.76 EUR, Brunswick Corp is hidden .

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
HIDDEN
Show
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
SWB:BWI
5.2B EUR 1 -37.7 11.1 21.5
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.1 23.5 11.5 14.7
US
Hasbro Inc
NASDAQ:HAS
13.9B USD 3 -43.2 12.9 14.5
JP
Shimano Inc
TSE:7309
1.4T JPY 3.1 42.4 12.3 18.7
UK
Games Workshop Group PLC
LSE:GAW
5.8B GBP 8.9 28 17.7 20.6
US
Acushnet Holdings Corp
NYSE:GOLF
6B USD 2.3 26.3 18 21.3
CA
BRP Inc
TSX:DOO
7.3B CAD 0.9 301.5 9.7 17.5
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
36.8B CNY 2 20.4 15.4 15.4
US
Mattel Inc
NASDAQ:MAT
5B USD 0.9 12.5 7.7 9.8
IT
Technogym SpA
MIL:TGYM
3.6B EUR 3.7 36.9 18.1 25.1
JP
Yamaha Corp
TSE:7951
600.6B JPY 1.3 31.2 10.8 19.6
P/E Multiple
Earnings Growth PEG
US
Brunswick Corp
SWB:BWI
Average P/E: 58.1
Negative Multiple: -37.7
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
23.5
7%
3.4
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -43.2 N/A N/A
JP
Shimano Inc
TSE:7309
42.4
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
28
5%
5.6
US
Acushnet Holdings Corp
NYSE:GOLF
26.3
6%
4.4
CA
BRP Inc
TSX:DOO
301.5
N/A N/A
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
20.4
26%
0.8
US
Mattel Inc
NASDAQ:MAT
12.5
15%
0.8
IT
Technogym SpA
MIL:TGYM
36.9
18%
2
JP
Yamaha Corp
TSE:7951
31.2
44%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Brunswick Corp
SWB:BWI
Average EV/EBITDA: 13.2
11.1
14%
0.8
JP
Bandai Namco Holdings Inc
TSE:7832
11.5
5%
2.3
US
Hasbro Inc
NASDAQ:HAS
12.9
8%
1.6
JP
Shimano Inc
TSE:7309
12.3
15%
0.8
UK
Games Workshop Group PLC
LSE:GAW
17.7
4%
4.4
US
Acushnet Holdings Corp
NYSE:GOLF
18
7%
2.6
CA
BRP Inc
TSX:DOO
9.7
9%
1.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
15.4
38%
0.4
US
Mattel Inc
NASDAQ:MAT
7.7
8%
1
IT
Technogym SpA
MIL:TGYM
18.1
14%
1.3
JP
Yamaha Corp
TSE:7951
10.8
4%
2.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Brunswick Corp
SWB:BWI
Average EV/EBIT: 18.1
21.5
25%
0.9
JP
Bandai Namco Holdings Inc
TSE:7832
14.7
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
14.5
7%
2.1
JP
Shimano Inc
TSE:7309
18.7
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
20.6
4%
5.1
US
Acushnet Holdings Corp
NYSE:GOLF
21.3
5%
4.3
CA
BRP Inc
TSX:DOO
17.5
12%
1.5
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
15.4
31%
0.5
US
Mattel Inc
NASDAQ:MAT
9.8
5%
2
IT
Technogym SpA
MIL:TGYM
25.1
17%
1.5
JP
Yamaha Corp
TSE:7951
19.6
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