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 4,687 - -
Change - -23.72% 38.54% 4.65% 8.34% 0.1% - -
Enterprise Value (EV) 1 3,942 3,490 4,766 5,033 5,575 5,485 5,434 5,273
Change - -11.46% 36.55% 5.61% 10.78% -1.62% -0.93% -2.97%
P/E 22.3x 15.4x 21.5x 21.1x 25.7x 20x 19.5x 18.3x
PBR 3.69x 3.43x 4.64x 5.89x 5.95x 5.37x 4.6x 3.95x
PEG - 1x 3.11x 1.4x -3.33x 0.7x 7.39x 2.84x
Capitalization / Revenue 1.82x 1.31x 1.73x 1.76x 1.83x 1.76x 1.7x 1.65x
EV / Revenue 1.84x 1.54x 2x 2.05x 2.18x 2.06x 1.97x 1.86x
EV / EBITDA 12x 10.3x 12.7x 12.4x 13.6x 11.8x 11.8x 10.7x
EV / EBIT 15.2x 12.4x 16.7x 16.5x 18.6x 15.1x 15x 14.1x
EV / FCF 14.3x -27x 16.1x 29.5x 46.4x 23.7x 24.7x 19.8x
FCF Yield 7.02% -3.7% 6.22% 3.39% 2.15% 4.21% 4.05% 5.04%
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% 1.17% 1.21% 1.3%
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 80.25 80.25 80.25
Nbr of stocks (in thousands) 73,630 70,209 65,378 60,803 58,661 58,405 - -
Announcement Date 01/03/22 01/03/23 29/02/24 27/02/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.02x2.06x11.81x1.17% 468.7Cr
32.23x2.27x13.66x1.98% 991.42Cr
-140.96x9.48x-215.41x - 614.29Cr
15.86x1.38x11.4x2.97% 627.13Cr
15.92x1x7.98x2.73% 417.1Cr
14.63x0.72x7.63x3.96% 410.53Cr
30.56x0.82x7.4x1.26% 389.32Cr
18.21x1.93x8.26x3.83% 377.91Cr
18.15x0.41x7.22x3.12% 353.25Cr
16.4x0.88x6.42x2.16% 345.91Cr
Average 4.10x 2.10x -13.36x 2.58% 499.56Cr
Weighted average by Cap. 1.64x 2.43x -17.79x 2.49%

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.