/
DCF Valuation
Base-case fair value
$37.46
Intrinsic $49.95 · 25% MOS
Base-case summary
Our base-case DCF for Brunswick Corp (BC) projects 10 years of free cash flow growth at 2.1% for years 1–5 and 1.1% for years 6–10, anchored to 2.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $340M in trailing free cash flow, this produces an intrinsic value of $49.95 per share. A 25% safety margin gives a fair value of $37.46.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$340M
Cash & equivalents
$279M
Total debt
$2.9B
Shares outstanding
66M