image
Brunswick Corporation BC
Consumer Cyclical - Auto - Recreational Vehicles - NYSE - US
Watchlist
$ 53.72
0.43 %
$ 3.54 B
Market Cap
24.31
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one BC stock under the worst case scenario is HIDDEN Compared to the current market price of 53.7 USD, Brunswick Corporation is HIDDEN

BC Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one BC stock under the base case scenario is HIDDEN Compared to the current market price of 53.7 USD, Brunswick Corporation is HIDDEN

BC Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one BC stock under the best case scenario is HIDDEN Compared to the current market price of 53.7 USD, Brunswick Corporation is HIDDEN

BC Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart BC

image
1M -3%
6M -54%
1Y -70%
3Y -32%
5Y 120%
All
$90.0$90.0$85.0$85.0$80.0$80.0$75.0$75.0$70.0$70.0$65.0$65.0$60.0$60.0$55.0$55.0$50.0$50.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 Mar
FINANCIALS
5.24 B REVENUE
-18.19%
Growth Rates
1Year -18.19%
3Years -3.60%
5Years 4.97%
7Years 2.16%
10Years 3.16%
312 M OPERATING INCOME
-57.60%
Growth Rates
1Year -57.60%
3Years -27.36%
5Years -7.93%
7Years -1.84%
10Years -0.53%
130 M NET INCOME
-69.93%
Growth Rates
1Year -69.93%
3Years -39.77%
5Years 33.75%
7Years -5.07%
10Years -3.96%
431 M OPERATING CASH FLOW
-41.19%
Growth Rates
1Year -41.19%
3Years -9.08%
5Years -0.13%
7Years 1.07%
10Years 6.19%
-169 M INVESTING CASH FLOW
55.42%
Growth Rates
1Year 55.42%
3Years 50.03%
5Years -13.31%
7Years 0.82%
10Years -25.01%
-443 M FINANCING CASH FLOW
9.10%
Growth Rates
1Year 9.10%
3Years -19.63%
5Years 5.92%
7Years -11.73%
10Years -21.98%
1.15 B REVENUE
-9.30%
Growth Rates
1Year -18.19%
3Years -3.60%
5Years 4.97%
7Years 2.16%
10Years 3.16%
-55.7 M OPERATING INCOME
-56.61%
Growth Rates
1Year -57.60%
3Years -27.36%
5Years -7.93%
7Years -1.84%
10Years -0.53%
-71.2 M NET INCOME
-150.53%
Growth Rates
1Year -69.93%
3Years -39.77%
5Years 33.75%
7Years -5.07%
10Years -3.96%
306 M OPERATING CASH FLOW
354.60%
Growth Rates
1Year -41.19%
3Years -9.08%
5Years -0.13%
7Years 1.07%
10Years 6.19%
-14.9 M INVESTING CASH FLOW
-67.73%
Growth Rates
1Year 55.42%
3Years 50.03%
5Years -13.31%
7Years 0.82%
10Years -25.01%
-296 M FINANCING CASH FLOW
2.79%
Growth Rates
1Year 9.10%
3Years -19.63%
5Years 5.92%
7Years -11.73%
10Years -21.98%
Balance Sheet Brunswick Corporation
image
Current Assets 2.11 B
Cash & Short-Term Investments 270 M
Receivables 429 M
Other Current Assets 1.42 B
Non-Current Assets 3.56 B
Long-Term Investments 35 M
PP&E 1.41 B
Other Non-Current Assets 2.12 B
4.75 %7.56 %24.92 %24.89 %37.26 %Total Assets$5.7b
Current Liabilities 1.28 B
Accounts Payable 393 M
Short-Term Debt 269 M
Other Current Liabilities 618 M
Non-Current Liabilities 2.51 B
Long-Term Debt 0
Other Non-Current Liabilities 2.51 B
10.39 %7.10 %16.32 %66.19 %Total Liabilities$3.8b
EFFICIENCY
Earnings Waterfall Brunswick Corporation
image
Revenue 5.24 B
Cost Of Revenue 3.89 B
Gross Profit 1.35 B
Operating Expenses 1.04 B
Operating Income 312 M
Other Expenses 182 M
Net Income 130 M
6b6b5b5b4b4b3b3b2b2b1b1b005b(4b)1b(1b)312m(181m)130mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
25.79% GROSS MARGIN
25.79%
Averages
1Year 25.79%
3Years 27.67%
5Years 27.88%
7Years 27.47%
10Years 27.41%
5.95% OPERATING MARGIN
5.95%
Averages
1Year 5.95%
3Years 10.45%
5Years 11.53%
7Years 10.89%
10Years 10.13%
2.85% NET MARGIN
2.85%
Averages
1Year 2.85%
3Years 6.45%
5Years 7.62%
7Years 5.72%
10Years 5.53%
74.65% ROE
74.65%
Averages
1Year 74.65%
3Years 42.65%
5Years 36.72%
7Years 27.19%
10Years 23.86%
2.63% ROA
2.63%
Averages
1Year 2.63%
3Years 6.70%
5Years 8.18%
7Years 6.20%
10Years 6.39%
4.90% ROIC
4.90%
Averages
1Year 4.90%
3Years 10.13%
5Years 12.43%
7Years 9.51%
10Years 9.80%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Brunswick Corporation
image
700m700m600m600m500m500m400m400m300m300m200m200m100m100m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 130 M
Depreciation & Amortization 289 M
Capital Expenditures -167 M
Stock-Based Compensation 23.4 M
Change in Working Capital 0
Others -120 M
Free Cash Flow 264 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Brunswick Corporation
image
Wall Street analysts predict an average 1-year price target for BC of $87.5 , with forecasts ranging from a low of $70 to a high of $100 .
BC Lowest Price Target Wall Street Target
70 USD 30.31%
BC Average Price Target Wall Street Target
87.5 USD 62.88%
BC Highest Price Target Wall Street Target
100 USD 86.15%
Price
Max Price Target
Min Price Target
Average Price Target
1001009595909085858080757570706565606055555050May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26
4. DIVIDEND ANALYSIS
0.64% DIVIDEND YIELD
0.43 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.8001.8001.6001.6001.4001.4001.2001.2001.0001.0000.8000.8000.6000.6000.4000.4000.2000.2000.0000.0000.1250.150.1650.190.210.240.270.3650.40.420.430.1250.150.1650.190.210.240.3350.3650.40.420.1250.150.1650.190.210.240.3350.3650.40.420.150.530.1650.620.190.690.210.780.240.870.270.990.3351.280.3651.460.41.600.421.680.432015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Brunswick Corporation
image
Sold
0-3 MONTHS
885 K USD 4
3-6 MONTHS
2.49 M USD 4
6-9 MONTHS
29.1 K USD 1
9-12 MONTHS
129 K USD 2
Bought
0 USD 0
0-3 MONTHS
17.8 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Brunswick Corporation Recognized on Newsweek's 2025 America's Greatest Workplaces for Women List METTAWA, Ill. , March 04, 2025 (GLOBE NEWSWIRE) -- Brunswick Corporation (NYSE: BC), the world's largest marine technology company, is proud to announce its recognition by Newsweek as one of America's Greatest Workplaces for Women. globenewswire.com - 1 month ago
Lode Gold's Upcoming Spin Co, Gold Orogen, Defines 2025 New Brunswick Exploration Targets; Reports Gold-in-Soil and EM Anomalies Identifying Highly Prospective Mineralized Systems at McIntyre Brook Toronto, Ontario--(Newsfile Corp. - March 3, 2025) -  Lode Gold Resources Inc. (TSXV: LOD) (OTCQB: LODFF) ("Lode Gold" or the "Company") is pleased to announce 2025 exploration targets for its Phase 1 exploration program in its subsidiary, Gold Orogen, which will be spun out as a separate public company in March 2025, pending Exchange and Shareholder approval. The Annual Shareholder Meeting is set for March 10, 2025. newsfilecorp.com - 1 month ago
Brunswick Corporation to Present at Raymond James Conference METTAWA, Ill., Feb. 25, 2025 (GLOBE NEWSWIRE) -- Brunswick Corporation (NYSE: BC) Chief Executive Officer David M. Foulkes, Executive Vice President, Chief Financial Officer and Strategy Officer Ryan M. Gwillim, and Senior Vice President – Enterprise Finance, Neha J. Clark will participate at the Raymond James 46th Annual Institutional Investor Conference, March 4, in Orlando, Fla.  The presentation will be webcast live at approximately 8:40am ET. globenewswire.com - 1 month ago
14 Upcoming Dividend Increases, Including A King S&P Global extends its 52-year dividend growth streak with a 5.5% increase, highlighting financial health and stability. My strategy focuses on stocks with consistent dividend growth and outperforming benchmarks, aiming for long-term wealth accumulation. I use data from U.S. Dividend Champions and NASDAQ to identify companies with at least five years of dividend growth. seekingalpha.com - 1 month ago
Brunswick Corporation Reports Strong Performance at the 2025 Miami International Boat Show METTAWA, Ill., Feb. 18, 2025 (GLOBE NEWSWIRE) -- Brunswick Corporation (NYSE: BC) and its many industry-leading brands have concluded another successful and award-winning performance at the 2025 Miami International Boat Show. globenewswire.com - 1 month ago
New Strong Sell Stocks for February 18th AFG, BASFY and BC have been added to the Zacks Rank #5 (Strong Sell) List on February 31, 2024. zacks.com - 1 month ago
Brunswick Corporation Declares Quarterly Dividend METTAWA, Ill., Feb. 13, 2025 (GLOBE NEWSWIRE) -- The Board of Directors of Brunswick Corporation (NYSE: BC) today declared a quarterly dividend on its common stock of $0.43 per share. globenewswire.com - 1 month ago
David M. Foulkes elected Chairman of Brunswick Corporation Board of Directors in addition to current CEO Role METTAWA, Ill., Feb. 13, 2025 (GLOBE NEWSWIRE) -- The Brunswick Corporation (NYSE: BC) Board of Directors has elected CEO David M. Foulkes as chairman of the board, effective March 1. globenewswire.com - 1 month ago
Brunswick: Still No Signs Of Demand Recovery My hold rating on Brunswick Corporation remains due to unclear growth recovery and worsening near-term outlook, despite some positive signals from boat shows. 4Q24 results showed significant demand weakness, with revenue down 15.2% y/y and deteriorating margins, indicating ongoing challenges in the US marine market. 1Q25 guidance predicts a 16% y/y revenue decline and margin compression, with tariffs and FX headwinds exacerbating the difficult environment. seekingalpha.com - 1 month ago
Electric Boats Market Shares by Segment and Company (2020-2030), Featuring Brunswick Corporation, Groupe Beneteau, Greenline Yachts, Candela Technology, Silent Yachts & More Germany, France, the Netherlands, and the UK Have Seen Significant Growth in Electric Boating due to an Increasing Number of Electric Boat Manufacturers and Extensive Charging Infrastructure Germany, France, the Netherlands, and the UK Have Seen Significant Growth in Electric Boating due to an Increasing Number of Electric Boat Manufacturers and Extensive Charging Infrastructure globenewswire.com - 1 month ago
Brunswick Corporation (BC) Q4 2024 Earnings Call Transcript Brunswick Corporation (NYSE:BC ) Q4 2024 Earnings Conference Call January 30, 2025 11:00 AM ET Company Participants Neha Clark - Senior Vice President, Enterprise Finance Dave Foulkes - Chief Executive Officer Ryan Gwillim - Chief Financial Officer Conference Call Participants Craig Kennison - Baird Mike Swartz - Truist Securities Fred Wightman - Wolfe Research James Hardiman - Citi Megan Clapp - Morgan Stanley Joe Altobello - Raymond James Noah Zatzkin - Keybanc Capital Markets Xian Siew - BNP Paribas Jamie Katz - Morningstar Operator Good morning. Welcome to Brunswick Corporation's Fourth Quarter and Full Year 2024 Earnings Conference Call. seekingalpha.com - 2 months ago
Brunswick Corporation Reports Record Sales and Market Share Increases at 2025 Early-Season Global Trade Shows METTAWA, Ill., Jan. 30, 2025 (GLOBE NEWSWIRE) -- Brunswick Corporation (NYSE: BC), the world's largest marine technology company and many of its award-winning brands, have reported record performance at several of the major early-season trade and boat shows. globenewswire.com - 2 months ago
8. Profile Summary

Brunswick Corporation BC

image
COUNTRY US
INDUSTRY Auto - Recreational Vehicles
MARKET CAP $ 3.54 B
Dividend Yield 0.64%
Description 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.
Contact 26125 North Riverwoods Boulevard, Mettawa, IL, 60045-3420 https://www.brunswick.com
IPO Date Dec. 31, 1981
Employees 14250
Officers Mr. Lee B. Gordon Chief Communications Officer Mr. Samir Shah Senior Vice President & Global Chief Information Officer Mr. David M. Foulkes Chief Executive Officer & Chairman Ms. Aine L. Denari Executive Vice President, President of Navico Group & Chief Technology Officer Ms. Lauren E. Beckstedt Vice President & Chief Marketing Officer Mr. John G. Buelow Executive Vice President & President of Mercury Marine Mr. Christopher F. Dekker J.D. Executive Vice President, General Counsel, Secretary & Chief Compliance Officer Ms. Jill M. Wrobel Executive Vice President & Chief Human Resources Officer Ms. Brenna D. Preisser Executive Vice President & President of Brunswick Boat Group Mr. Ryan M. Gwillim Executive Vice President, Chief Financial Officer & Chief Strategy Officer