Brunswick Corporation

Brunswick Corporation

BCยทNYSE

$82.12

+0.49%
Consumer CyclicalAuto - Recreational Vehicles

Brunswick Corporation designs, manufactures, and markets recreation products worldwide. It operates through Propulsion; Parts & Accessories; and Boat segments. The Propulsion segment provides outboard, sterndrive, and inboard engines for independent boat builders and governments through marine dealers and distributors, specialty marine retailers, and marine service centers; and propulsion-related controls, rigging, and propellers to original equipment manufacturers and aftermarket retailers, distributors, and distribution businesses. This segment offers its products under the Mercury, Mercury MerCruiser, Mariner, Mercury Racing, and Mercury Diesel brands. The Parts & Accessories segment provides engine parts and consumables, electrical products, boat parts and systems, engine oils and lubricants, marine electronics and control systems, instruments, trolling motors, fuel systems, and electrical systems, as well as specialty vehicle, mobile, and transportation aftermarket products for aftermarket retailers, distributors, and distribution businesses, as well for as for the original equipment manufacturers in marine and non-marine markets; and supplies parts and accessories. This segment offers its products under the under the Mercury, Mercury Precision Parts, Quicksilver, and Seachoice brands. The Boat segment provides Sea Ray sport boats and cruisers; Bayliner sport cruisers, runabouts and Heyday wake; Boston Whaler fiberglass offshore boats; Lund fiberglass fishing boats; Crestliner, Cypress Cay, Harris, Lowe, Lund, Princecraft aluminum fishing, utility, pontoon, and deck boats; and Thunder Jet heavy-gauge aluminum boats, as well as the freedom boat club, dealer services, and technology to the marine industry through dealers and distributors. Brunswick Corporation was founded in 1845 and is headquartered in Mettawa, Illinois.

At a Glance

Live Snapshot
Market Cap$5.34B
EPS-2.0800
P/E Ratio-39.48
Earnings Date07/23/2026
Brunswick Corporation

Brunswick Corporation Fair Value Envelope

BC ยท NYSE

Our analysis suggests that BC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $82.12, this represents a potential HIDDEN relative to our calculated worth for Brunswick Corporation.

Intrinsic Value
Current Price: $82.12

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$290.9B
+ Cash & Equivalents$274.9M
Firm Value$291.1B
- Debt$2.4B
Equity Value$288.7B
/ Shares Outstanding65,036,590B
DCF Value$4.4K
UNDERVALUED BY 5306%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$843.8M
$1.3B
$1.9B
$2.9B
$4.3B
$6.4B
$9.7B
$14.5B
$21.8B
$32.7B
Maintenance CapEx
-$49.8M
-$74.7M
-$112.2M
-$168.4M
-$252.8M
-$379.4M
-$569.6M
-$855.0M
-$1.3B
-$1.9B
Owner Earnings
$794.0M
$1.2B
$1.8B
$2.7B
$4.0B
$6.1B
$9.1B
$13.6B
$20.5B
$30.7B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$735.2M
$1.0B
$1.4B
$2.0B
$2.7B
$3.8B
$5.3B
$7.4B
$10.2B
$14.2B
Terminal Value represents 83.2% of Enterprise Value