Brunswick Corporation DCF Stock Analysis.

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 3.98%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.62%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 5.5%

Last 24 Months Beta: 1.25

Historical Data

Revenue growth in the last 10 years (CAGR): 3.35%

Earnings growth in the last 10 years (CAGR): / (from $267M to -$137M)

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 9.52%

Future Assumptions

End of Year FCF growth: 5%

Growth until end of 2026: 3%

Growth until end of 2034: 3%

Perpetual growth: 2%

Net Debt: 0.893B

Outstanding Stock Options Present Value Assumption: ~$0B

Restricted Stock Units Present Value Assumption: $0B

Stock Valuation based on these assumptions: $128

Last update 03/08/2026

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Brunswick Corporation (BC) and I don’t plan to add a position in the coming days.