Brunswick Corporation (BC) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

BC — Fair Value Analysis

Brunswick Corporation

Current: $82.30Overvalued

Fair Value Range

Bear Case (25th pct.)

$39.53

-52.0% vs price

Base Case (Median)

$40.93

-50.3% vs price

Bull Case (75th pct.)

$72.75

-11.6% vs price

$39.53$40.93$72.75

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$38.14	-53.7%	High (40%)
EV/EBITDA	$40.93	-50.3%	Medium (20%)
EV/FCF	$104.57	27.1%	Medium (20%)

Interpretation

Based on 3 out of 8 methods, BC appears overvalued at the current price of $82.30. The base case fair value of $40.93 implies 50.3% downside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.