|
Brunswick Corporation (BC) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Brunswick Corporation (BC) Bundle
Gain mastery over your Brunswick Corporation (BC) valuation analysis with our cutting-edge DCF Calculator! Featuring real BC data preloaded, this Excel template enables you to adjust forecasts and assumptions for a precise calculation of Brunswick's intrinsic value.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,347.5 | 5,846.2 | 6,812.2 | 6,401.4 | 5,237.1 | 5,587.7 | 5,961.8 | 6,360.9 | 6,786.7 | 7,241.0 |
| Revenue Growth, % | 0 | 34.47 | 16.52 | -6.03 | -18.19 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 |
| EBITDA | 693.5 | 980.5 | 1,183.3 | 1,014.5 | 618.7 | 868.9 | 927.1 | 989.2 | 1,055.4 | 1,126.1 |
| EBITDA, % | 15.95 | 16.77 | 17.37 | 15.85 | 11.81 | 15.55 | 15.55 | 15.55 | 15.55 | 15.55 |
| Depreciation | 153.4 | 178.1 | 231.2 | 272.9 | 288.8 | 220.7 | 235.4 | 251.2 | 268.0 | 286.0 |
| Depreciation, % | 3.53 | 3.05 | 3.39 | 4.26 | 5.51 | 3.95 | 3.95 | 3.95 | 3.95 | 3.95 |
| EBIT | 540.1 | 802.4 | 952.1 | 741.6 | 329.9 | 648.3 | 691.7 | 738.0 | 787.4 | 840.1 |
| EBIT, % | 12.42 | 13.73 | 13.98 | 11.58 | 6.3 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 |
| Total Cash | 576.3 | 355.3 | 600.1 | 468.6 | 269.8 | 453.9 | 484.3 | 516.7 | 551.3 | 588.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 337.6 | 485.3 | 543.0 | 493.2 | 429.0 | 446.3 | 476.1 | 508.0 | 542.0 | 578.3 |
| Account Receivables, % | 7.77 | 8.3 | 7.97 | 7.7 | 8.19 | 7.99 | 7.99 | 7.99 | 7.99 | 7.99 |
| Inventories | 711.8 | 1,208.0 | 1,471.4 | 1,476.8 | 1,302.6 | 1,191.0 | 1,270.8 | 1,355.9 | 1,446.6 | 1,543.5 |
| Inventories, % | 16.37 | 20.66 | 21.6 | 23.07 | 24.87 | 21.32 | 21.32 | 21.32 | 21.32 | 21.32 |
| Accounts Payable | 457.6 | 693.5 | 662.6 | 558.0 | 393.4 | 540.3 | 576.4 | 615.0 | 656.2 | 700.1 |
| Accounts Payable, % | 10.53 | 11.86 | 9.73 | 8.72 | 7.51 | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 |
| Capital Expenditure | -182.4 | -267.1 | -388.3 | -289.3 | -167.4 | -247.9 | -264.5 | -282.2 | -301.1 | -321.2 |
| Capital Expenditure, % | -4.2 | -4.57 | -5.7 | -4.52 | -3.2 | -4.44 | -4.44 | -4.44 | -4.44 | -4.44 |
| Tax Rate, % | 26.56 | 26.56 | 26.56 | 26.56 | 26.56 | 26.56 | 26.56 | 26.56 | 26.56 | 26.56 |
| EBITAT | 425.8 | 646.5 | 755.1 | 495.7 | 242.3 | 491.4 | 524.3 | 559.4 | 596.8 | 636.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -195.0 | 149.5 | 246.0 | 419.1 | 437.5 | 705.3 | 421.8 | 450.1 | 480.2 | 512.4 |
| WACC, % | 13.32 | 13.39 | 13.34 | 12.84 | 13.1 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,830.7 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | 517 | |||||||||
| Terminal Value | 4,242 | |||||||||
| Present Terminal Value | 2,282 | |||||||||
| Enterprise Value | 4,113 | |||||||||
| Net Debt | -55 | |||||||||
| Equity Value | 4,168 | |||||||||
| Diluted Shares Outstanding, MM | 67 | |||||||||
| Equity Value Per Share | 62.59 |
What You Will Get
- Real BC Financials: Access to both historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess Brunswick Corporation's future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Customizable Financial Metrics: Adjust essential factors like sales growth, operating margin, and capital investments.
- Instant DCF Analysis: Quickly computes intrinsic value, net present value (NPV), and other financial metrics.
- High-Precision Valuation: Leverages Brunswick Corporation's (BC) actual financial data for accurate valuation results.
- Effortless Scenario Testing: Evaluate various assumptions and analyze results with ease.
- Efficiency Booster: Avoid the complexity of creating detailed valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based BC DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Brunswick Corporation’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial decisions.
Why Choose This Calculator for Brunswick Corporation (BC)?
- Accurate Data: Utilize real Brunswick Corporation financials for dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-configured calculations save you from starting from scratch.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants focused on Brunswick Corporation (BC).
- User-Friendly: Designed with an intuitive layout and step-by-step guidance for all users.
Who Should Use This Product?
- Investors: Accurately assess Brunswick Corporation’s (BC) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for accurate financial reporting and analysis related to Brunswick Corporation (BC).
- Consultants: Easily modify the template for valuation reports tailored to clients interested in Brunswick Corporation (BC).
- Entrepreneurs: Discover financial modeling techniques employed by leading companies like Brunswick Corporation (BC).
- Educators: Implement it as a teaching resource to illustrate valuation methodologies using Brunswick Corporation (BC) as a case study.
What the Template Contains
- Preloaded BC Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.