|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 79.92 USD | +0.45% |
|
-0.66% | +7.65% |
| 07-21 | Brunswick Corporation announces Quarterly dividend, payable on September 15, 2026 | CI |
| 07-06 | Truist Securities Adjusts Brunswick Price Target to $94 From $93, Maintains Buy Rating | MT |
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 | 5,193 | - | - |
| Change | - | -32.7% | 27.39% | -35.9% | 13.13% | 7.55% | - | - |
| Enterprise Value (EV) 1 | 9,215 | 7,122 | 8,608 | 6,322 | 6,655 | 6,814 | 6,741 | 6,484 |
| Change | - | -22.71% | 20.86% | -26.56% | 5.27% | 2.39% | -1.07% | -3.81% |
| P/E | 13.3x | 8.01x | 16.2x | 33.5x | -35.7x | 22x | 16x | 11.4x |
| PBR | 4.05x | 2.52x | 3.34x | 2.28x | 3x | 2.92x | 2.89x | 2.54x |
| PEG | - | 0.4x | -0.5x | -0.5x | 0x | -0x | 0.4x | 0.3x |
| Capitalization / Revenue | 1.33x | 0.77x | 1.04x | 0.81x | 0.9x | 0.9x | 0.86x | 0.81x |
| EV / Revenue | 1.58x | 1.05x | 1.34x | 1.21x | 1.24x | 1.19x | 1.11x | 1.01x |
| EV / EBITDA | 8.65x | 5.56x | 7.54x | 8.06x | 10x | 9.58x | 8.4x | 7.28x |
| EV / EBIT | 10.4x | 6.79x | 9.9x | 12.8x | 17.9x | 15.1x | 12.4x | 10.3x |
| EV / FCF | 30x | 36x | 19.4x | 23.9x | 16.8x | 20.1x | 23.3x | 12.1x |
| FCF Yield | 3.33% | 2.78% | 5.16% | 4.18% | 5.96% | 4.98% | 4.3% | 8.28% |
| Dividend per Share 2 | 1.275 | 1.46 | 1.6 | 1.68 | 1.72 | 1.759 | 1.859 | 2.062 |
| Rate of return | 1.27% | 2.03% | 1.65% | 2.6% | 2.32% | 2.2% | 2.33% | 2.58% |
| EPS 2 | 7.57 | 9 | 5.96 | 1.93 | -2.08 | 3.63 | 4.989 | 7.005 |
| Distribution rate | 16.8% | 16.2% | 26.8% | 87% | -82.7% | 48.4% | 37.3% | 29.4% |
| Net sales 1 | 5,846 | 6,812 | 6,401 | 5,237 | 5,363 | 5,749 | 6,066 | 6,412 |
| EBITDA 1 | 1,065 | 1,280 | 1,142 | 784.2 | 663.6 | 711 | 802.4 | 890.3 |
| EBIT 1 | 886.8 | 1,049 | 869.3 | 495.4 | 371.1 | 452 | 545.5 | 627.4 |
| Net income 1 | 593.3 | 677 | 420.4 | 130.1 | -137.3 | 239.5 | 324.6 | 434.3 |
| Net Debt 1 | 1,449 | 1,896 | 1,951 | 2,054 | 1,826 | 1,621 | 1,548 | 1,291 |
| Reference price 2 | 100.73 | 72.08 | 96.75 | 64.68 | 74.24 | 79.92 | 79.92 | 79.92 |
| Nbr of stocks (in thousands) | 77,095 | 72,507 | 68,813 | 65,983 | 65,037 | 64,974 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.02x | 1.19x | 9.58x | 2.2% | 5.19B | |
| 26.81x | 0.9x | 8.71x | 1.14% | 4.44B | |
| 21.69x | 0.46x | 8.23x | 2.71% | 3.99B | |
| 20.33x | 1.8x | 10.31x | -.--% | 3.82B | |
| 10.1x | 0.61x | 5.13x | 2.62% | 3.24B | |
| 11.63x | - | - | 3.8% | 1.28B | |
| 9.75x | - | - | - | 1.15B | |
| 21.8x | - | - | 2.41% | 1.07B | |
| 25.84x | 0.45x | 9.68x | 4.48% | 870M | |
| Average | 18.88x | 0.90x | 8.61x | 2.42% | 2.78B | |
| Weighted average by Cap. | 20.05x | 0.98x | 8.62x | 1.97% |
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
