|
Market Closed -
NYSE
00:00:03 03/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 65.43 USD | +1.88% |
|
-2.62% | -11.87% |
| 09-15 | Brunswick Corporation Launches Navan C38 Model | CI |
| 08-18 | Brunswick Corporation - Analyst/Investor Day |
Company Valuation: Brunswick Corporation
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 | 4,240 | - | - |
| Change | - | -32.7% | 27.39% | -35.9% | 13.13% | -12.19% | - | - |
| Enterprise Value (EV) 1 | 9,215 | 7,122 | 8,608 | 6,322 | 6,655 | 5,872 | 5,738 | 5,496 |
| Change | - | -22.71% | 20.86% | -26.56% | 5.27% | -11.76% | -2.29% | -4.21% |
| P/E | 13.3x | 8.01x | 16.2x | 33.5x | -35.7x | 16.2x | 12.9x | 9.59x |
| PBR | 4.05x | 2.52x | 3.34x | 2.28x | 3x | 2.55x | 2.3x | 2.02x |
| PEG | - | 0.4x | -0.5x | -0.5x | 0x | -0x | 0.5x | 0.3x |
| Capitalization / Revenue | 1.33x | 0.77x | 1.04x | 0.81x | 0.9x | 0.73x | 0.7x | 0.66x |
| EV / Revenue | 1.58x | 1.05x | 1.34x | 1.21x | 1.24x | 1.02x | 0.94x | 0.86x |
| EV / EBITDA | 8.65x | 5.56x | 7.54x | 8.06x | 10x | 8.07x | 7.08x | 6.16x |
| EV / EBIT | 10.4x | 6.79x | 9.9x | 12.8x | 17.9x | 12.7x | 10.3x | 8.91x |
| EV / FCF | 30x | 36x | 19.4x | 23.9x | 16.8x | 13.5x | 19.8x | 9.41x |
| FCF Yield | 3.33% | 2.78% | 5.16% | 4.18% | 5.96% | 7.43% | 5.06% | 10.6% |
| Dividend per Share 2 | 1.275 | 1.46 | 1.6 | 1.68 | 1.72 | 1.76 | 1.853 | 2.05 |
| Rate of return | 1.27% | 2.03% | 1.65% | 2.6% | 2.32% | 2.69% | 2.83% | 3.13% |
| EPS 2 | 7.57 | 9 | 5.96 | 1.93 | -2.08 | 4.044 | 5.088 | 6.823 |
| Distribution rate | 16.8% | 16.2% | 26.8% | 87% | -82.7% | 43.5% | 36.4% | 30% |
| Net sales 1 | 5,846 | 6,812 | 6,401 | 5,237 | 5,363 | 5,777 | 6,098 | 6,403 |
| EBITDA 1 | 1,065 | 1,280 | 1,142 | 784.2 | 663.6 | 727.5 | 809.8 | 891.7 |
| EBIT 1 | 886.8 | 1,049 | 869.3 | 495.4 | 371.1 | 463 | 555.8 | 617.1 |
| Net income 1 | 593.3 | 677 | 420.4 | 130.1 | -137.3 | 264.9 | 331.1 | 431.8 |
| Net Debt 1 | 1,449 | 1,896 | 1,951 | 2,054 | 1,826 | 1,632 | 1,498 | 1,256 |
| Reference price 2 | 100.73 | 72.08 | 96.75 | 64.68 | 74.24 | 65.43 | 65.43 | 65.43 |
| Nbr of stocks (in thousands) | 77,095 | 72,507 | 68,813 | 65,983 | 65,037 | 64,797 | - | - |
| Announcement Date | 27/01/22 | 02/02/23 | 01/02/24 | 30/01/25 | 29/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.18x | 1.02x | 8.07x | 2.69% | 4.24B | |
| 30.67x | 2.12x | 12.66x | 2.08% | 9.42B | |
| 14.84x | 1.31x | 10.8x | 3.15% | 5.87B | |
| -139x | 8.93x | -216.46x | - | 5.8B | |
| 20.91x | 2.13x | 12.25x | 1.13% | 4.89B | |
| 14.54x | 0.71x | 7.5x | 4.01% | 4.07B | |
| 27.03x | 0.84x | 7.56x | 1.22% | 3.98B | |
| 17.92x | 1.91x | 8.15x | 3.88% | 3.74B | |
| 18.43x | 0.41x | 7.27x | 3.07% | 3.59B | |
| 15.61x | 0.83x | 6.06x | 2.23% | 3.35B | |
| Average | 3.71x | 2.02x | -13.61x | 2.61% | 4.89B | |
| Weighted average by Cap. | 1.89x | 2.28x | -17.19x | 2.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BC Stock
- Valuation Brunswick Corporation
Select your edition
All financial news and data tailored to specific country editions
