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 4,974 - -
Change - -23.72% 38.54% 4.65% 8.34% 6.22% - -
Enterprise Value (EV) 1 3,942 3,490 4,766 5,033 5,575 5,772 5,721 5,559
Change - -11.46% 36.55% 5.61% 10.78% 3.53% -0.88% -2.83%
P/E 22.3x 15.4x 21.5x 21.1x 25.7x 21.1x 20.5x 19.1x
PBR 3.69x 3.43x 4.64x 5.89x 5.95x 5.7x 4.89x 4.2x
PEG - 1x 3.11x 1.4x -3.33x 0.7x 6.99x 2.73x
Capitalization / Revenue 1.82x 1.31x 1.73x 1.76x 1.83x 1.86x 1.8x 1.74x
EV / Revenue 1.84x 1.54x 2x 2.05x 2.18x 2.16x 2.07x 1.95x
EV / EBITDA 12x 10.3x 12.7x 12.4x 13.6x 12.4x 12.4x 10.9x
EV / EBIT 15.2x 12.4x 16.7x 16.5x 18.6x 15.8x 15.7x 14.5x
EV / FCF 14.3x -27x 16.1x 29.5x 46.4x 26x 26x 20.4x
FCF Yield 7.02% -3.7% 6.22% 3.39% 2.15% 3.85% 3.84% 4.91%
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% 1.11% 1.14% 1.22%
EPS 2 2.38 2.75 2.94 3.37 3.11 4.04 4.158 4.449
Distribution rate 27.7% 26.2% 26.5% 25.5% 30.2% 23.3% 23.4% 23.4%
Net sales 1 2,148 2,270 2,382 2,457 2,559 2,671 2,757 2,850
EBITDA 1 328.3 338.4 376.1 404.4 410.4 465.9 461.1 510.5
EBIT 1 259.8 281.5 285.3 304.3 299.4 366.4 364.8 382.3
Net income 1 178.9 199.3 198.4 214.3 188.5 242 243.4 255.1
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 85.16 85.16 85.16
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.($)
21.11x2.16x12.4x1.1% 4.98B
18.41x1.98x8.42x3.77% 4.02B
20x2.06x9.92x3.34% 2.84B
26.19x1.19x9.52x-.--% 2.73B
15.5x0.85x3.99x-.--% 2.16B
14.92x0.99x8.97x1.69% 1.93B
14.99x1.04x8.58x1.16% 1.34B
9.64x0.79x6.49x - 1.2B
44.58x11.93x28.32x1.65% 1.03B
Average 20.59x 2.55x 10.74x 1.59% 2.47B
Weighted average by Cap. 20.11x 2.08x 10.08x 1.74%

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. 163 Stock
  5. Valuation Acushnet Holdings Corp.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!