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 5,260 - -
Change - -23.72% 38.54% 4.65% 8.34% 12.34% - -
Enterprise Value (EV) 1 3,942 3,490 4,766 5,033 5,575 6,058 6,007 5,846
Change - -11.46% 36.55% 5.61% 10.78% 8.66% -0.84% -2.69%
P/E 22.3x 15.4x 21.5x 21.1x 25.7x 22.3x 21.7x 20.2x
PBR 3.69x 3.43x 4.64x 5.89x 5.95x 6.03x 5.17x 4.44x
PEG - 1x 3.11x 1.4x -3.33x 0.7x 8.3x 2.82x
Capitalization / Revenue 1.82x 1.31x 1.73x 1.76x 1.83x 1.97x 1.91x 1.85x
EV / Revenue 1.84x 1.54x 2x 2.05x 2.18x 2.27x 2.18x 2.05x
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 16.9x 16.6x 15.3x
EV / FCF 14.3x -27x 16.1x 29.5x 46.4x 27.3x 27.4x 21.4x
FCF Yield 7.02% -3.7% 6.22% 3.39% 2.15% 3.67% 3.66% 4.67%
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% 1.02% 1.08% 1.16%
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 90.06 90.06 90.06
Nbr of stocks (in thousands) 73,630 70,209 65,378 60,803 58,661 58,405 - -
Announcement Date 3/1/22 3/1/23 2/29/24 2/27/25 2/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.26x2.27x13.17x1.02% 5.26B
19.92x2.09x8.91x3.51% 4.3B
22.09x2.3x11.2x3.09% 3.12B
28.33x1.29x10.33x-.--% 2.94B
17.96x0.79x3.76x-.--% 2.47B
17.23x1.1x10.78x1.55% 2.04B
17.85x1.23x9.96x0.99% 1.52B
10.49x0.85x6.95x - 1.29B
47.99x12.83x30.48x1.53% 1.12B
76.55x1.73x9.24x-.--% 861M
Average 28.07x 2.65x 11.48x 1.3% 2.49B
Weighted average by Cap. 23.87x 2.20x 10.85x 1.54%

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.