Discounted Cash Flow
Brunswick Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $4.5b | $276.0m | $228.0m | 6.1% | $3.03 |
| 2017 | $4.5b (0.5%) | $146.4m (-47.0%) | $211.0m (-7.5%) | 3.2% (-47.2%) | $1.64 (-45.9%) |
| 2018 | $5.2b (14.4%) | $265.3m (81.2%) | $143.6m (-31.9%) | 5.1% (58.4%) | $3.03 (84.8%) |
| 2019 | $4.1b (-20.4%) | $-131.0m (-149.4%) | $201.6m (40.4%) | -3.2% (-162.0%) | $-1.54 (-150.8%) |
| 2020 | $4.3b (5.8%) | $372.7m (384.5%) | $615.9m (205.5%) | 8.6% (368.9%) | $4.70 (405.2%) |
| 2021 | $5.8b (34.5%) | $593.3m (59.2%) | $306.9m (-50.2%) | 10.1% (18.4%) | $7.63 (62.3%) |
| 2022 | $6.8b (16.5%) | $677.0m (14.1%) | $197.8m (-35.5%) | 9.9% (-2.1%) | $9.05 (18.6%) |
| 2023 | $6.4b (-6.0%) | $420.4m (-37.9%) | $444.3m (124.6%) | 6.6% (-33.9%) | $5.99 (-33.8%) |
| 2024 | $5.2b (-18.2%) | $130.1m (-69.1%) | $264.0m (-40.6%) | 2.5% (-62.2%) | $1.94 (-67.6%) |
| 2025 | $5.4b (2.4%) | $-137.3m (-205.5%) | $396.3m (50.1%) | -2.6% (-203.1%) | $-2.08 (-207.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.