Brunswick
S&P 400
$70.72
+1.20%
Delayed · cached 15 min
Fair value analysis
BC
Brunswick
$70.72
Close used for this calculation
$21.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
21/100
Quality radar
Consensus fair value
$21.91
Above FV▼ -69.0% against the close used
Model range $10.19 – $112.52
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$10.19Fair value$21.91Bull$112.52
FairClose
52-week traded range
52W low $58.7552W high $89.22
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Brunswick closed at $70.72, 222.8% above the consensus fair value of $21.91 drawn from 3 valuation models.
Financial DNA score 21/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$112.52
+59.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
$10.19
-85.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=251.8M
Dividend Discount (DDM)
$21.91
-69.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.72, r=10%, g=2%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.