Brunswick Corp
NYSE:BC

Watchlist Manager
Brunswick Corp Logo
Brunswick Corp
NYSE:BC
Watchlist
Price: 88.42 USD 0.4% Market Closed
Market Cap: 5.8B USD

Relative Value

The Relative Value of one BC stock under the Base Case scenario is 96.6 USD. Compared to the current market price of 88.42 USD, Brunswick Corp is Undervalued by 8%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BC Relative Value
Base Case
96.6 USD
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
58
Median 3Y
0.9
Median 5Y
0.9
Industry
1.2
Forward
1.1
vs History
vs Industry
14
Median 3Y
13.6
Median 5Y
12.3
Industry
19.7
Forward
26.5
vs History
68
vs Industry
46
Median 3Y
8.3
Median 5Y
8.6
Industry
11.4
vs History
14
vs Industry
9
Median 3Y
16.6
Median 5Y
15.4
Industry
19.2
vs History
23
vs Industry
35
Median 3Y
2.6
Median 5Y
2.7
Industry
1.7
vs History
11
vs Industry
46
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
Forward
1.4
vs History
3
vs Industry
42
Median 3Y
4.2
Median 5Y
4.4
Industry
4.4
vs History
0
vs Industry
41
Median 3Y
7.6
Median 5Y
7.6
Industry
11.7
Forward
11.8
vs History
0
vs Industry
30
Median 3Y
11
Median 5Y
10.3
Industry
16.4
Forward
21
vs History
55
vs Industry
34
Median 3Y
10.9
Median 5Y
11.1
Industry
12.2
vs History
66
vs Industry
25
Median 3Y
21.2
Median 5Y
20.7
Industry
15.2
vs History
26
vs Industry
49
Median 3Y
1.4
Median 5Y
1.4
Industry
1.4

Multiples Across Competitors

BC Competitors Multiples
Brunswick Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Brunswick Corp
NYSE:BC
5.8B USD 1.1 -24.2 12.9 25.9
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.1 21.3 10.8 13.7
US
Hasbro Inc
NASDAQ:HAS
12.2B USD 2.8 -21.9 14.6 17
JP
Shimano Inc
TSE:7309
1.5T JPY 3.2 28.9 13.4 20
UK
Games Workshop Group PLC
LSE:GAW
6.2B GBP 10.1 31.8 20.1 23.5
US
Mattel Inc
NASDAQ:MAT
6.7B USD 1.3 15.6 10 12.9
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
40.7B CNY 2.2 22.5 22.8 22.8
CA
BRP Inc
TSX:DOO
7.9B CAD 1 321.9 10.2 18.4
US
Acushnet Holdings Corp
NYSE:GOLF
5.5B USD 2.2 24.6 17.1 20.2
IT
Technogym SpA
MIL:TGYM
3.4B EUR 3.5 35 17.2 23.8
US
Polaris Inc
NYSE:PII
4B USD 0.6 -26.1 14.1 96.6
P/E Multiple
Earnings Growth PEG
US
Brunswick Corp
NYSE:BC
Average P/E: 62.7
Negative Multiple: -24.2
39%
N/A
JP
Bandai Namco Holdings Inc
TSE:7832
21.3
6%
3.6
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -21.9
29%
N/A
JP
Shimano Inc
TSE:7309
28.9
1%
28.9
UK
Games Workshop Group PLC
LSE:GAW
31.8
4%
7.9
US
Mattel Inc
NASDAQ:MAT
15.6
3%
5.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.5
26%
0.9
CA
BRP Inc
TSX:DOO
321.9
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
24.6
6%
4.1
IT
Technogym SpA
MIL:TGYM
35
18%
1.9
US
Polaris Inc
NYSE:PII
Negative Multiple: -26.1
23%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Brunswick Corp
NYSE:BC
Average EV/EBITDA: 14.8
12.9
4%
3.2
JP
Bandai Namco Holdings Inc
TSE:7832
10.8
5%
2.2
US
Hasbro Inc
NASDAQ:HAS
14.6
14%
1
JP
Shimano Inc
TSE:7309
13.4
9%
1.5
UK
Games Workshop Group PLC
LSE:GAW
20.1
4%
5
US
Mattel Inc
NASDAQ:MAT
10
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.8
38%
0.6
CA
BRP Inc
TSX:DOO
10.2
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
17.1
8%
2.1
IT
Technogym SpA
MIL:TGYM
17.2
14%
1.2
US
Polaris Inc
NYSE:PII
14.1
9%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Brunswick Corp
NYSE:BC
Average EV/EBIT: 26.8
25.9
7%
3.7
JP
Bandai Namco Holdings Inc
TSE:7832
13.7
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
17
16%
1.1
JP
Shimano Inc
TSE:7309
20
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
23.5
4%
5.9
US
Mattel Inc
NASDAQ:MAT
12.9
3%
4.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.8
33%
0.7
CA
BRP Inc
TSX:DOO
18.4
12%
1.5
US
Acushnet Holdings Corp
NYSE:GOLF
20.2
5%
4
IT
Technogym SpA
MIL:TGYM
23.8
17%
1.4
US
Polaris Inc
NYSE:PII
96.6
25%
3.9