Brunswick Corp (BC) is overvalued and BRP Inc (DOO) is slightly overvalued.
Both trade above our estimate of their intrinsic value. DOO is the closer of the two: -20%, against -173% for BC.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 9.2% (average of 2 methods) values the shares at $24.36; the price of $66.59 is 173% above that value, and 75% of that value comes from beyond year five.
Leak Score 0/100 on 2 of 12 signals
Discounting its cash flows at 8.3% (average of 3 methods) values the shares at $48.30; the price of $57.90 is 20% above that value, and 78% of that value comes from beyond year five.
Leak Score 14/100 on 3 of 12 signals
| Metric | BC | DOO |
|---|---|---|
| Verdict | Overvalued | Slightly overvalued |
| Price | $66.59 | $57.90 |
| Intrinsic value | $24.36 | $48.30 |
| Margin of safety | -173% | -20% |
| Leak Score | 0/100 (2/12) | 14/100 (3/12) |
| Market cap | $4.3B | $4.1B |
| Revenue growth, 5 years | 4.3% | 6.4% |
| Operating margin | 5.9% | 7.2% |
| Net margin | -1.5% | 1.2% |
| Return on equity | -4.8% | 28.9% |
| Debt to equity | 1.36 | 9.13 |
| P/E | — | 52.8x |
| Forward P/E | 12.3x | 14.6x |
| P/B | 2.6x | 17.7x |
| Dividend yield | 2.6% | 1.3% |