investorscraft@gmail.com

Intrinsic Value of Brunswick Corporation (BC)

Previous Close$59.56
Intrinsic Value
Upside potential
Previous Close
$59.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Brunswick Corporation operates as a global leader in the marine recreation industry, specializing in the design, manufacture, and distribution of marine engines, boats, and related technologies. The company serves a diverse customer base, including recreational boaters, commercial operators, and government agencies, through its well-known brands such as Mercury Marine, Boston Whaler, and Sea Ray. Brunswick’s revenue model is driven by a mix of product sales, aftermarket parts, and services, ensuring recurring income streams alongside cyclical new product demand. The company holds a dominant position in the marine propulsion segment, supported by technological innovation and a robust dealer network. Brunswick’s market leadership is reinforced by its vertical integration, allowing control over critical components like propulsion systems, which enhances margins and customer loyalty. The marine industry remains highly competitive, but Brunswick’s scale, brand equity, and focus on sustainability—such as advancing electric and hybrid propulsion—position it favorably for long-term growth.

Revenue Profitability And Efficiency

Brunswick reported revenue of $5.24 billion for FY 2024, with net income of $130.1 million, translating to diluted EPS of $2.24. Operating cash flow stood at $431.4 million, reflecting solid operational execution. Capital expenditures of $167.4 million indicate ongoing investments in production capacity and innovation. The company’s ability to generate cash despite cyclical industry pressures underscores its resilient business model and cost discipline.

Earnings Power And Capital Efficiency

Brunswick’s earnings power is supported by its diversified product portfolio and aftermarket services, which provide stability amid fluctuating demand. The company’s capital efficiency is evident in its ability to maintain profitability while investing in growth initiatives. However, elevated total debt of $2.51 billion warrants monitoring, particularly in a higher interest rate environment, though cash reserves of $269 million offer some liquidity cushion.

Balance Sheet And Financial Health

Brunswick’s balance sheet shows total debt of $2.51 billion against cash and equivalents of $269 million, indicating a leveraged but manageable position. The company’s ability to service debt is supported by consistent operating cash flows. Shareholders’ equity remains stable, with 67.2 million shares outstanding. Prudent financial management will be critical to navigating potential macroeconomic headwinds affecting discretionary spending.

Growth Trends And Dividend Policy

Brunswick’s growth is tied to marine industry trends, including demand for premium boats and sustainable propulsion solutions. The company’s dividend policy, with a payout of $1.67 per share, reflects a commitment to returning capital to shareholders while retaining flexibility for reinvestment. Long-term growth will depend on innovation and expanding into emerging markets, such as electric marine propulsion.

Valuation And Market Expectations

Brunswick’s valuation reflects its market leadership and cyclical exposure. Investors likely price in expectations for steady margin improvement and market share gains, balanced against macroeconomic risks. The stock’s performance will hinge on execution in electrification initiatives and ability to sustain cash flows during industry downturns.

Strategic Advantages And Outlook

Brunswick’s strategic advantages include its strong brand portfolio, technological leadership, and vertical integration. The company is well-positioned to capitalize on trends like electrification and premiumization in marine recreation. Near-term challenges include inflationary pressures and interest rate impacts, but long-term prospects remain positive given Brunswick’s innovation focus and global footprint.

Sources

Brunswick Corporation 10-K, Investor Presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount