Previous Close | $59.56 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Brunswick Corporation 10-K, Investor Presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |