Brunswick Corporation 6.500% Se (BC-PA) Two-Stage Excess Return Model - Discounting Cash Flows
Brunswick Corporation 6.500% Se
BC-PA (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Excess Return Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, represented by [Sum of discounted excess returns in Growth Stage], followed by a period of stable growth, represented by [Discounted excess return in terminal stage]. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

Read more: GitHub Documentation

Interactive Assumptions

Results

Estimated Value 77.12 USD
Book value of equity invested 28.28 USD
Sum of discounted excess returns in Growth Stage 10.44 USD
Terminal stage EPS 7.33 USD
Terminal stage Book Value 40.99 USD
Terminal stage Equity Cost 3.99 USD
Discounted excess return in terminal stage 38.4 USD
Excess Returns in the Terminal Stage 61.09 USD
Terminal Cost of Equity (the discount rate) 9.73%
Terminal year's excess return 3.34 USD
Average historical Return on Equity 17.88%
Average historical Payout Ratio 26.31%
Payout Ratio in stable stage 76.17%
Yield of the U.S. 10 Year Treasury Bond 4.26%

Historical and Forecasted Data

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 29.74 28.16 28.16 31.37 34.38 37.07 39.31
Ending Book Value 28.16 28.28 31.37 34.38 37.07 39.31 40.99
EPS 2.24 1.39 5.03 5.61 6.15 6.63 7.03
Return on Equity 6.23% 4.35% 17.88% 17.88% 17.88% 17.88% 17.88%
Dividend per Share 1.62 1.62 1.83 2.59 3.46 4.39 5.35
Payout Ratio 72.32% 116.5% 36.28% 46.26% 56.23% 66.2% 76.17%
Retained Earnings 0.62 -0.23 3.21 3.01 2.69 2.24 1.67
Equity Cost 2.89 2.74 2.74 3.05 3.34 3.61 3.82
Cost of Equity 9.73% 9.73% 9.73% 9.73% 9.73% 9.73% 9.73%
Excess Return -0.653 -1.35 2.3 2.56 2.8 3.02 3.2
Discounted Excess Return
2.09 2.12 2.12 2.08 2.01

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 279.4 82.3 130.1 420.4 677 593.3 372.7 -131 265.3 146.4 276 241.4
Total Stockholders Equity 1,670 1,872 1,892 2,087 2,042 1,914 1,510 1,301 1,583 1,483 1,409 1,281
Return on Equity 17.87% 4.35% 6.23% 20.58% 35.37% 39.29% 28.65% -8.28% 17.89% 10.39% 21.54% 20.61%
Dividends Paid to Common Shareholders 120.5 107.2 108.9 113.7 121.2 126 128.3 138
Payout Ratio 29.93% 116.5% 72.32% 27.05% 17.9% 21.23% 34.32% -105.2% 36.28% 36.28% 36.28% 36.28%
Shares Outstanding 80.16 66.2 67.2 70.2 74.8 77.8 79.2 85.2 87.6 89.4 91.2 93
Earnings per Share 3.62 1.39 2.24 5.99 9.05 7.63 4.72 -1.54 3.03 1.64 3.03 2.6
Dividend per Share 1.62 1.62 1.62 1.62 1.62 1.62 1.62 1.62
Dividend Growth Rate
0% 0% 0% 0% 0% 0%
Book Value 21.48 28.28 28.16 29.74 27.3 24.6 19.07 15.27 18.07 16.59 15.45 13.78
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us