Valuation Brunswick Corporation

Stocks

Market Closed - NYSE Other stock markets 00:00:03 03/07/2026 +04			5-day change	1st Jan Change
79.09 ^USD	-3.05%		-10.08%	+6.53%

05-28	Brunswick Insider Sold Shares Worth $2,148,901, According to a Recent SEC Filing	MT
05-19	Polaris, Harley-Davidson, Brunswick Seeing Improving Competitive Positioning, Easing Tariff Pressures, Morgan Stanley Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,766	5,226	6,658	4,268	4,828	5,139	-	-
Change	-	-32.7%	27.39%	-35.9%	13.13%	6.43%	-	-
Enterprise Value (EV) ¹	9,215	7,122	8,608	6,322	6,655	6,815	6,586	6,430
Change	-	-22.71%	20.86%	-26.56%	5.27%	2.41%	-3.37%	-2.37%
P/E	13.3x	8.01x	16.2x	33.5x	-35.7x	21.6x	15.9x	11.3x
PBR	4.05x	2.52x	3.34x	2.28x	3x	3.15x	2.65x	2.52x
PEG	-	0.4x	-0.5x	-0.5x	0x	-0x	0.4x	0.3x
Capitalization / Revenue	1.33x	0.77x	1.04x	0.81x	0.9x	0.89x	0.85x	0.8x
EV / Revenue	1.58x	1.05x	1.34x	1.21x	1.24x	1.19x	1.09x	1x
EV / EBITDA	8.65x	5.56x	7.54x	8.06x	10x	9.58x	8.25x	7.22x
EV / EBIT	10.4x	6.79x	9.9x	12.8x	17.9x	15.1x	12.2x	10.2x
EV / FCF	30x	36x	19.4x	23.9x	16.8x	16.2x	18.6x	12x
FCF Yield	3.33%	2.78%	5.16%	4.18%	5.96%	6.18%	5.38%	8.35%
Dividend per Share ²	1.275	1.46	1.6	1.68	-	1.758	1.859	2.062
Rate of return	1.27%	2.03%	1.65%	2.6%	-	2.22%	2.35%	2.61%
EPS ²	7.57	9	5.96	1.93	-2.08	3.664	4.974	7.005
Distribution rate	16.8%	16.2%	26.8%	87%	-	48%	37.4%	29.4%
Net sales ¹	5,846	6,812	6,401	5,237	5,363	5,748	6,062	6,412
EBITDA ¹	1,065	1,280	1,142	784.2	663.6	711.4	798.3	890.3
EBIT ¹	886.8	1,049	869.3	495.4	371.1	449.9	540.5	627.4
Net income ¹	593.3	677	420.4	130.1	-137.3	239.7	321.3	434.3
Net Debt ¹	1,449	1,896	1,951	2,054	1,826	1,677	1,447	1,291
Reference price ²	100.73	72.08	96.75	64.68	74.24	79.09	79.09	79.09
Nbr of stocks (in thousands)	77,095	72,507	68,813	65,983	65,037	64,974	-	-
Announcement Date	27/01/22	02/02/23	01/02/24	30/01/25	29/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BRUNSWICK CORPORATION	21.58x	1.19x	9.58x	2.22%	5.14B
BRP INC.	25.92x	0.87x	8.48x	1.18%	4.24B
THOR INDUSTRIES, INC.	21.58x	0.46x	8.19x	2.72%	3.98B
YETI HOLDINGS, INC.	20.05x	1.77x	10.19x	-.--%	3.76B
TRIGANO	9.67x	0.58x	4.87x	2.73%	3.12B
NORITSU KOKI CO., LTD.	12.12x	-	-	3.65%	1.35B
FUSHENG PRECISION CO., LTD.	9.28x	-	-	-	1.11B
GIANT MANUFACTURING CO., LTD.	17.4x	0.54x	6.72x	3.05%	928M
WINNEBAGO INDUSTRIES, INC.	26.16x	0.45x	9.62x	4.43%	881M
Average	18.20x	0.84x	8.24x	2.5%	2.72B
Weighted average by Cap.	19.51x	0.95x	8.44x	2.03%