Brunswick Corp
SWB:BWI

Watchlist Manager
Brunswick Corp Logo
Brunswick Corp
SWB:BWI
Watchlist
Price: 67.5 EUR -0.74% Market Closed
Market Cap: €4.7B

P/FCFE

123.8
Current
610%
More Expensive
vs 3-y average of 17.4

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
123.8
=
Market Cap
€5.2B
/
Free Cash Flow to Equity
$41.6m

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
123.8
=
Market Cap
€5.2B
/
Free Cash Flow to Equity
$41.6m

Valuation Scenarios

Brunswick Corp is trading above its 3-year average

If P/FCFE returns to its 3-Year Average (17.4), the stock would be worth €9.51 (86% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-87%
Maximum Upside
No Upside Scenarios
Average Downside
85%
Scenario P/FCFE Value Implied Price Upside/Downside
Current Multiple 123.8 €67.5
0%
3-Year Average 17.4 €9.51
-86%
5-Year Average 15.8 €8.61
-87%
Industry Average 19.3 €10.55
-84%
Country Average 21.9 €11.92
-82%

Forward P/FCFE
Today’s price vs future free cash flow to equity

Not enough data available to calculate forward P/FCFE

Peer Comparison

All Multiples
P/FCFE
P/E
All Countries
Close
Market Cap P/FCFE P/E
US
Brunswick Corp
SWB:BWI
5.2B EUR 123.8 -37.5
JP
Bandai Namco Holdings Inc
TSE:7832
2.3T JPY 23.6 20.2
US
Hasbro Inc
NASDAQ:HAS
13.4B USD 162 -41.5
JP
Shimano Inc
TSE:7309
1.4T JPY 86.3 38.7
UK
Games Workshop Group PLC
LSE:GAW
6.6B GBP 29.4 31.9
CA
BRP Inc
TSX:DOO
8.7B CAD 17.9 19.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
41.9B CNY 23.6 24.9
US
Acushnet Holdings Corp
NYSE:GOLF
5.6B USD 22.2 29.6
IT
Technogym SpA
MIL:TGYM
4B EUR 39.6 34.7
US
Mattel Inc
NASDAQ:MAT
4.5B USD 14.5 11.3
US
Polaris Inc
NYSE:PII
3.8B USD -39.2 -8
P/E Multiple
Earnings Growth PEG
US
Brunswick Corp
SWB:BWI
Average P/E: 26.3
Negative Multiple: -37.5
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
20.2
7%
2.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -41.5 N/A N/A
JP
Shimano Inc
TSE:7309
38.7
32%
1.2
UK
Games Workshop Group PLC
LSE:GAW
31.9
5%
6.4
CA
BRP Inc
TSX:DOO
19.1
34%
0.6
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.9
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
29.6
12%
2.5
IT
Technogym SpA
MIL:TGYM
34.7
13%
2.7
US
Mattel Inc
NASDAQ:MAT
11.3
11%
1
US
Polaris Inc
NYSE:PII
Negative Multiple: -8 N/A N/A

Market Distribution

Higher than 91% of companies in the United States of America
Percentile
91th
Based on 7 576 companies
91th percentile
105.2
Low
0 — 13.1
Typical Range
13.1 — 36.5
High
36.5 —
Distribution Statistics
the United States of America
Min 0
30th Percentile 13.1
Median 21.9
70th Percentile 36.5
Max 3 188 432.5

Brunswick Corp
Glance View

Just as a seasoned navigator charts a course through the unpredictable waters of the marine industry, Brunswick Corporation has skillfully maneuvered through the ebbs and flows of economic tides. Founded in 1845 by John Brunswick, the company began its journey making billiard tables and has since transformed into a leader in the recreational marine industry. Central to Brunswick's operations are its boat manufacturing and marine engine segments, which make up the backbone of its business. The company's portfolio includes well-known brands like Sea Ray, Bayliner, and Meridian for boats, while Mercury Marine is revered for its powerful and innovative engine solutions. Through these businesses, Brunswick doesn't just sell products; it offers a unique lifestyle, aligning itself with consumers' aspirations of leisure on the water. Moreover, Brunswick's strategic focus extends beyond manufacturing. The company has harnessed a holistic ecosystem, reinforcing its market position by developing advanced marine technologies and expanding its presence in parts and accessories. With numerous service-oriented offerings under its Advanced Systems Group, Brunswick is adept at creating enduring customer relationships, addressing everything from maintenance needs to sophisticated onboard electronic systems. This approach not only diversifies revenue streams but also ensures recurring income through aftermarket sales. Thus, Brunswick Corporation binds the elegance of luxury boating with the technical prowess of engineering, forging a path of sustainable growth in the modern marine landscape.

BWI Intrinsic Value
67.39 EUR
Fairly Valued
Intrinsic Value
Price €67.5
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