Company Valuation: Acushnet Holdings Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,908 2,981 4,130 4,322 4,682 4,870 - -
Change - -23.72% 38.54% 4.65% 8.34% 4.02% - -
Enterprise Value (EV) 1 3,942 3,490 4,766 5,033 5,575 5,668 5,618 5,456
Change - -11.46% 36.55% 5.61% 10.78% 1.67% -0.9% -2.88%
P/E 22.3x 15.4x 21.5x 21.1x 25.7x 20.8x 20.3x 19x
PBR 3.69x 3.43x 4.64x 5.89x 5.95x 5.58x 4.78x 4.11x
PEG - 1x 3.11x 1.4x -3.33x 0.7x 7.69x 2.95x
Capitalization / Revenue 1.82x 1.31x 1.73x 1.76x 1.83x 1.83x 1.77x 1.72x
EV / Revenue 1.84x 1.54x 2x 2.05x 2.18x 2.12x 2.04x 1.92x
EV / EBITDA 12x 10.3x 12.7x 12.4x 13.6x 12.2x 12.2x 11.1x
EV / EBIT 15.2x 12.4x 16.7x 16.5x 18.6x 15.6x 15.5x 14.5x
EV / FCF 14.3x -27x 16.1x 29.5x 46.4x 24.5x 25.5x 20.5x
FCF Yield 7.02% -3.7% 6.22% 3.39% 2.15% 4.08% 3.91% 4.88%
Dividend per Share 2 0.66 0.72 0.78 0.86 0.94 0.9422 0.9744 1.042
Rate of return 1.24% 1.7% 1.23% 1.21% 1.18% 1.13% 1.17% 1.25%
EPS 2 2.38 2.75 2.94 3.37 3.11 4.008 4.114 4.379
Distribution rate 27.7% 26.2% 26.5% 25.5% 30.2% 23.5% 23.7% 23.8%
Net sales 1 2,148 2,270 2,382 2,457 2,559 2,668 2,754 2,837
EBITDA 1 328.3 338.4 376.1 404.4 410.4 464.5 459.7 491
EBIT 1 259.8 281.5 285.3 304.3 299.4 363.2 361.5 375.1
Net income 1 178.9 199.3 198.4 214.3 188.5 238.8 241.3 251.5
Net Debt 1 33.29 508.9 635.7 710.9 892.8 798 747.2 585.6
Reference price 2 53.08 42.46 63.17 71.08 79.82 83.39 83.39 83.39
Nbr of stocks (in thousands) 73,630 70,209 65,378 60,803 58,661 58,405 - -
Announcement Date 1/3/22 1/3/23 29/2/24 27/2/25 26/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.8x2.12x12.2x1.13% 4.87B
34.75x2.42x14.67x1.85% 10.45B
17.96x1.53x12.82x2.63% 7.11B
-208.02x9.94x-731.39x - 6.87B
16.98x1.05x8.33x2.56% 4.46B
33.35x0.87x7.93x1.15% 4.28B
19.38x2.02x8.64x3.62% 3.96B
15.57x0.62x7.09x3.59% 3.6B
19.39x0.43x7.53x3% 3.67B
16.06x0.86x6.25x2.21% 3.38B
Average -1.38x 2.19x -64.59x 2.42% 5.26B
Weighted average by Cap. -6.84x 2.62x -86.27x 2.31%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Acushnet Holdings Corp.

Historical PBR trend

Valuation ratios - PBR - Acushnet Holdings Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Acushnet Holdings Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Acushnet Holdings Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Acushnet Holdings Corp.
  1. Stock Market
  2. Stocks
  3. GOLF Stock
  4. Valuation Acushnet Holdings Corp.