Valuation Acushnet Holdings Corp. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 12:02:16 31/07/2026 am IST			5-day change	1st Jan Change
87.75 ^EUR	-1.96%		-4.86%	+28.47%

19/05	Truist Adjusts Price Target on Acushnet Holdings to $97 From $95, Maintains Hold Rating	MT
07/05	Tranche Update on Acushnet Holdings Corp.'s Equity Buyback Plan announced on June 12, 2018.	CI

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	6,005	-	-
Change	-	-23.72%	38.54%	4.65%	8.34%	28.24%	-	-
Enterprise Value (EV) ¹	3,942	3,490	4,766	5,033	5,575	6,876	6,888	6,902
Change	-	-11.46%	36.55%	5.61%	10.78%	23.34%	0.17%	0.19%
P/E	22.3x	15.4x	21.5x	21.1x	25.7x	27.3x	24.9x	23x
PBR	3.69x	3.43x	4.64x	5.89x	5.95x	7.61x	7.24x	6.83x
PEG	-	1x	3.11x	1.4x	-3.33x	1.3x	2.57x	2.83x
Capitalization / Revenue	1.82x	1.31x	1.73x	1.76x	1.83x	2.24x	2.18x	2.1x
EV / Revenue	1.84x	1.54x	2x	2.05x	2.18x	2.57x	2.5x	2.41x
EV / EBITDA	12x	10.3x	12.7x	12.4x	13.6x	16x	15.2x	13.9x
EV / EBIT	15.2x	12.4x	16.7x	16.5x	18.6x	20.1x	19x	18.2x
EV / FCF	14.3x	-27x	16.1x	29.5x	46.4x	33.4x	29.6x	25.6x
FCF Yield	7.02%	-3.7%	6.22%	3.39%	2.15%	2.99%	3.38%	3.91%
Dividend per Share ²	0.66	0.72	0.78	0.86	0.94	0.9572	0.9919	1.037
Rate of return	1.24%	1.7%	1.23%	1.21%	1.18%	0.93%	0.97%	1.01%
EPS ²	2.38	2.75	2.94	3.37	3.11	3.753	4.118	4.452
Distribution rate	27.7%	26.2%	26.5%	25.5%	30.2%	25.5%	24.1%	23.3%
Net sales ¹	2,148	2,270	2,382	2,457	2,559	2,675	2,756	2,866
EBITDA ¹	328.3	338.4	376.1	404.4	410.4	430.8	451.8	495.4
EBIT ¹	259.8	281.5	285.3	304.3	299.4	342	362.4	378.8
Net income ¹	178.9	199.3	198.4	214.3	188.5	227.9	241	253.2
Net Debt ¹	33.29	508.9	635.7	710.9	892.8	871.6	883.6	896.8
Reference price ²	53.08	42.46	63.17	71.08	79.82	102.55	102.55	102.55
Nbr of stocks (in thousands)	73,630	70,209	65,378	60,803	58,661	58,554	-	-
Announcement Date	01/03/22	01/03/23	29/02/24	27/02/25	26/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FLUIDRA, S.A.	18.68x	2.04x	8.88x	3.58%	413.41Cr
CALLAWAY GOLF COMPANY	33.23x	1.47x	13.26x	-.--%	327.88Cr
TECHNOGYM S.P.A.	22x	2.3x	11.03x	3.09%	308.91Cr
PELOTON INTERACTIVE, INC.	50.35x	1.25x	6.38x	-.--%	285.34Cr
MIZUNO CORPORATION	15.23x	0.96x	9.07x	1.75%	175.2Cr
YONEX CO., LTD.	16.89x	1.15x	9.72x	1.06%	138.31Cr
JOHNSON HEALTH TECH .CO., LTD.	10.37x	0.84x	6.88x	-	125.93Cr
MIPS AB	52.43x	14.02x	33.28x	1.4%	119.79Cr
Average	27.40x	3.00x	12.31x	1.55%	236.84Cr
Weighted average by Cap.	27.64x	2.38x	11.10x	1.73%