|
Market Closed -
NYSE
21:00:03 03/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 78.09 USD | -1.21% |
|
+15.33% | +5.19% |
| 10-29 | Brunswick Corporation, Q3 2026 Earnings Call, Oct 29, 2026 | |
| 10-29 | Brunswick Corporation Reports Earnings Results for the Third Quarter and Nine Months Ended October 03, 2026 | CI |
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 | 5,060 | - | - |
| Change | - | -32.7% | 27.39% | -35.9% | 13.13% | 4.8% | - | - |
| Enterprise Value (EV) 1 | 9,215 | 7,122 | 8,608 | 6,322 | 6,655 | 6,603 | 6,555 | 6,367 |
| Change | - | -22.71% | 20.86% | -26.56% | 5.27% | -0.77% | -0.73% | -2.88% |
| P/E | 13.3x | 8.01x | 16.2x | 33.5x | -35.7x | 20.1x | 15.2x | 12.7x |
| PBR | 4.05x | 2.52x | 3.34x | 2.28x | 3x | 3.05x | 2.87x | 2.55x |
| PEG | - | 0.4x | -0.5x | -0.5x | 0x | -0x | 0.5x | 0.6x |
| Capitalization / Revenue | 1.33x | 0.77x | 1.04x | 0.81x | 0.9x | 0.88x | 0.83x | 0.8x |
| EV / Revenue | 1.58x | 1.05x | 1.34x | 1.21x | 1.24x | 1.15x | 1.08x | 1x |
| EV / EBITDA | 8.65x | 5.56x | 7.54x | 8.06x | 10x | 9.19x | 8.14x | 7.39x |
| EV / EBIT | 10.4x | 6.79x | 9.9x | 12.8x | 17.9x | 14.8x | 12.4x | 11x |
| EV / FCF | 30x | 36x | 19.4x | 23.9x | 16.8x | 17.5x | 20.4x | 13.9x |
| FCF Yield | 3.33% | 2.78% | 5.16% | 4.18% | 5.96% | 5.73% | 4.9% | 7.2% |
| Dividend per Share 2 | 1.275 | 1.46 | 1.6 | 1.68 | 1.72 | 1.772 | 1.858 | 2.036 |
| Rate of return | 1.27% | 2.03% | 1.65% | 2.6% | 2.32% | 2.27% | 2.38% | 2.61% |
| EPS 2 | 7.57 | 9 | 5.96 | 1.93 | -2.08 | 3.88 | 5.131 | 6.137 |
| Distribution rate | 16.8% | 16.2% | 26.8% | 87% | -82.7% | 45.7% | 36.2% | 33.2% |
| Net sales 1 | 5,846 | 6,812 | 6,401 | 5,237 | 5,363 | 5,759 | 6,077 | 6,350 |
| EBITDA 1 | 1,065 | 1,280 | 1,142 | 784.2 | 663.6 | 718.8 | 805.4 | 861.3 |
| EBIT 1 | 886.8 | 1,049 | 869.3 | 495.4 | 371.1 | 444.8 | 530.5 | 580.9 |
| Net income 1 | 593.3 | 677 | 420.4 | 130.1 | -137.3 | 250.2 | 333.4 | 389.3 |
| Net Debt 1 | 1,449 | 1,896 | 1,951 | 2,054 | 1,826 | 1,543 | 1,495 | 1,307 |
| Reference price 2 | 100.73 | 72.08 | 96.75 | 64.68 | 74.24 | 78.09 | 78.09 | 78.09 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.14x | 1.16x | 9.25x | 2.24% | 5.12B | |
| 34.45x | 2.61x | 15.6x | 1.75% | 11.06B | |
| 19.72x | 1.63x | 13.68x | 2.4% | 7.67B | |
| -223.72x | 10.72x | -788.58x | - | 7.43B | |
| 22.31x | 2.26x | 12.96x | 1.05% | 5.22B | |
| 34.87x | 0.9x | 8.2x | 1.1% | 4.5B | |
| 20.9x | 2.1x | 9x | 3.42% | 4.16B | |
| 21.69x | 0.47x | 8.33x | 2.68% | 4.1B | |
| 16.29x | 0.59x | 6.95x | 3.59% | 3.72B | |
| 16.14x | 0.86x | 6.29x | 2.2% | 3.4B | |
| Average | -1.72x | 2.33x | -69.83x | 2.27% | 5.64B | |
| Weighted average by Cap. | -8.21x | 2.81x | -94.24x | 2.16% |
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
