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

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -39.5).

Valuation inputs: P/E -39.5, earnings yield N/A, momentum +0.5%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -8.5%, ROIC -0.9%).

Profitability stack: net margin -2.6%, ROE -8.5%, ROIC -0.9%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +69.4%, momentum +0.5%, net margin -2.6%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

bc

Brunswick Corporation Market vs Earnings Trajectory

BC ยท NYSE

Loading price and EPS data...

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
3Y-123.0%
5Y-144.0%
10Y-169.0%
3Y-21.0%
5Y+23.0%
10Y+19.0%
3Y-120.0%
5Y-137.0%
10Y-150.0%
3Y-4.0%
5Y-30.0%
10Y+33.0%
3Y+100.0%
5Y-36.0%
10Y+74.0%
3Y-16.0%
5Y+41.0%
10Y+63.0%
Brunswick Corporation

Brunswick Corporation Profit Bridge

BC ยท NYSE
Revenue5.36B
Cost of Goods Sold (4.03B)
Gross Profit1.33B
Operating Expenses (1.37B)
Operating Income-39.60M
Interest Expense (111.70M)
Other Income/Expense-96.10M
Pretax Income-135.70M
Income Tax (200.00K)
Net Income-137.30M
Net Income
-137.30M

Profitability Analysis

Gross Margin

24.8%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

-0.7%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

-2.6%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

24.84%
Gross Profit Margin
-4%
3Y-13.0%
5Y-11.0%
10Y-10.0%
-0.74%
Operating Profit Margin
-112%
3Y-105.0%
5Y-106.0%
10Y-107.0%
-2.56%
Net Profit Margin
-203%
3Y-126.0%
5Y-130.0%
10Y-142.0%
-8.45%
Return on Equity
-223%
3Y-125.0%
5Y-134.0%
10Y-143.0%
-2.58%
Return on Assets
-213%
3Y-124.0%
5Y-126.0%
10Y-130.0%
-0.94%
Return on Invested Capital
-119%
3Y-106.0%
5Y-106.0%
10Y-106.0%
BC

Brunswick Corporation Cash Conversion Engine

BC ยท NYSE
Net Income-135.90M
Depreciation & Amortization292.50M
Stock-Based Compensation0.00
Change in Working Capital149.00M
Others338.30M
Capital Expenditures-165.80M
Free Cash Flow396.30M

Cash Flow Quality Analysis

FCF Conversion Rate

-291.6%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

CapEx Intensity

29.5%

Moderate capital requirements typical of many stable businesses. Healthy balance between reinvestment and cash generation.

FCF Growth Trend

+50.1%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

+$149.00M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

bc

Brunswick Corporation Funding & Solvency Profile

BC ยท NYSE
Cash & Cash Equivalents277.80M
Net Receivables638.80M
Inventory1.25B
Other Current Assets0.00
Total Current Assets2 B
Property, Plant & Equipment165.20M
Goodwill & Intangible Assets1.52B
Long-Term Investments37.20M
Other Non-Current Assets0.00
Total Non-Current Assets202 M
Total Assets
5.51B

Financial Health Analysis

Current Ratio

1.31x

Acceptable liquidity, but monitor closely. Current assets just barely cover current liabilities.

Debt-to-Equity Ratio

2.44x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

509 M

Positive working capital, but relatively tight. The company should monitor cash flow carefully.

Asset Composition

39% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

bc

Brunswick Corporation Street Expectations Map

BC ยท NYSE

Wall Street analysts project that BC stock may experience modest gains over the coming 12 months. The consensus 1-year price target stands at 89.22, with estimates ranging from a low of 74.00 to a high of 115.00.

Lowest Target
74.00
-9.89%
Consensus Target
89.22
8.65%
Highest Target
115.00
40.04%

The consensus 1-year price target stands at 89.22, with estimates ranging from a low of 74.00 to a high of 115.00.

Analyst Consensus Analysis

Upside Potential

+8.7%

Moderate upside. Analysts expect positive returns but with limited margin of safety. Consider entry timing.

Analyst Agreement

46.0% spread

Mixed analyst views. Wide target range suggests differing opinions on key value drivers, growth prospects, or risk factors.

Risk-Reward Profile

4.05x

Favorable risk-reward. Potential upside significantly exceeds downside risk, offering asymmetric return profile attractive for risk-tolerant investors.

Analyst Conviction

Moderate

Neutral sentiment. Fair value pricing with moderate agreement suggests wait-and-see approach or catalyst-driven opportunity.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

bc

Brunswick Corporation Insider Positioning

BC ยท NYSE

During the last 12 months, insiders have sold $7.20M worth of BC shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

26.0K

2.16M

Net Activity

-2.2M

-$2.16M

3-6 Months

Bought

0

0.00

Sold

56.2K

4.88M

Net Activity

-4.9M

-$4.88M

6-9 Months

Bought

0

0.00

Sold

233

14.94K

Net Activity

-15K

-$15K

9-12 Months

Bought

0

0.00

Sold

2.4K

137.45K

Net Activity

-137K

-$137K

Top Buyers

No buying activity

Top Sellers

1
FDM

Foulkes David M

Officer: Chief Executive Officer

64.1K sharesโ€ข2 transactions

$5.46M

2
GRM

Gwillim Ryan M

Officer: E.V.P. , Cfo, Cso

12.8K sharesโ€ข1 transactions

$1.12M

3
DCF

Dekker Christopher F

Officer: E.V.P. Gen Counsel & Secretary

7.1K sharesโ€ข2 transactions

$558K

4
CNE

Cooper Nancy E

Director

884 sharesโ€ข4 transactions

$62K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $7.20M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$2.16M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

4 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

0.60%
Dividend Yield
4%
3Y+23.0%
5Y+115.0%
10Y+87.0%
ย 

bc Dividend History

BC
10Y CAGR +11%
Latest $0.44
Annual $2.17
5 year growth trend
Last Period: +0%