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 5,295 - -
Change - -23.72% 38.54% 4.65% 8.34% 13.08% - -
Enterprise Value (EV) 1 3,942 3,490 4,766 5,033 5,575 6,093 6,042 5,881
Change - -11.46% 36.55% 5.61% 10.78% 9.29% -0.83% -2.68%
P/E 22.3x 15.4x 21.5x 21.1x 25.7x 22.4x 21.8x 20.4x
PBR 3.69x 3.43x 4.64x 5.89x 5.95x 6.07x 5.2x 4.47x
PEG - 1x 3.11x 1.4x -3.33x 0.7x 8.33x 2.85x
Capitalization / Revenue 1.82x 1.31x 1.73x 1.76x 1.83x 1.98x 1.92x 1.86x
EV / Revenue 1.84x 1.54x 2x 2.05x 2.18x 2.28x 2.19x 2.06x
EV / EBITDA 12x 10.3x 12.7x 12.4x 13.6x 13.2x 13.1x 11.5x
EV / EBIT 15.2x 12.4x 16.7x 16.5x 18.6x 17x 16.7x 15.4x
EV / FCF 14.3x -27x 16.1x 29.5x 46.4x 27.4x 27.5x 21.5x
FCF Yield 7.02% -3.7% 6.22% 3.39% 2.15% 3.64% 3.63% 4.64%
Dividend per Share 2 0.66 0.72 0.78 0.86 0.94 0.9163 0.9744 1.042
Rate of return 1.24% 1.7% 1.23% 1.21% 1.18% 1.01% 1.07% 1.15%
EPS 2 2.38 2.75 2.94 3.37 3.11 4.046 4.152 4.449
Distribution rate 27.7% 26.2% 26.5% 25.5% 30.2% 22.6% 23.5% 23.4%
Net sales 1 2,148 2,270 2,382 2,457 2,559 2,671 2,755 2,850
EBITDA 1 328.3 338.4 376.1 404.4 410.4 459.9 459.7 510.5
EBIT 1 259.8 281.5 285.3 304.3 299.4 359 362.9 382.3
Net income 1 178.9 199.3 198.4 214.3 188.5 237.8 242.2 255.1
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 90.66 90.66 90.66
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.($)
22.41x2.28x13.25x1.01% 5.3B
19.58x2.06x8.79x3.57% 4.23B
21.78x2.27x11.03x3.14% 3.08B
28.55x1.3x10.42x-.--% 2.97B
16.88x0.73x3.46x-.--% 2.32B
16.44x1.04x10.25x1.62% 1.94B
17.31x1.19x9.64x1.02% 1.47B
10.14x0.83x6.76x - 1.25B
46.85x12.53x29.75x1.57% 1.1B
74.56x1.7x9.05x-.--% 839M
Average 27.45x 2.59x 11.24x 1.33% 2.45B
Weighted average by Cap. 23.53x 2.18x 10.74x 1.57%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

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