Valuation Acushnet Holdings Corp.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2026-01-16 EST			5-day change	1st Jan Change
91.88 ^USD	-1.33%		+5.28%	+15.11%

01-16	Acushnet Shares Fall After KeyBanc Downgrade	MT
01-16	KeyBanc Downgrades Acushnet Holdings to Sector Weight From Overweight on 'Heavier Valuation'	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,012	3,908	2,981	4,130	4,322	5,390	5,390	-
Change	-	29.76%	-23.72%	38.54%	4.65%	24.71%	0%	-
Enterprise Value (EV) ¹	3,194	3,942	3,490	4,766	5,033	6,075	6,012	6,022
Change	-	23.39%	-11.46%	36.55%	5.61%	20.71%	-1.03%	0.16%
P/E ratio	31.7x	22.3x	15.4x	21.5x	21.1x	27x	24.9x	21.8x
PBR	3.28x	3.69x	3.43x	4.64x	5.89x	6.78x	5.91x	5.28x
PEG	-	0.3x	1x	3.11x	1.4x	30.88x	2.97x	1.5x
Capitalization / Revenue	1.87x	1.82x	1.31x	1.73x	1.76x	2.13x	2.08x	2x
EV / Revenue	1.98x	1.84x	1.54x	2x	2.05x	2.4x	2.32x	2.23x
EV / EBITDA	13.7x	12x	10.3x	12.7x	12.4x	14.7x	14.3x	13.2x
EV / EBIT	22x	15.2x	12.4x	16.7x	16.5x	19.6x	18.4x	16.8x
EV / FCF	14.2x	14.3x	-27x	16.1x	29.5x	27.4x	24.1x	20.2x
FCF Yield	7.03%	7.02%	-3.7%	6.22%	3.39%	3.64%	4.16%	4.95%
Dividend per Share ²	0.62	0.66	0.72	0.78	0.86	0.8946	0.9433	1.066
Rate of return	1.53%	1.24%	1.7%	1.23%	1.21%	0.97%	1.03%	1.16%
EPS ²	1.28	2.38	2.75	2.94	3.37	3.399	3.685	4.219
Distribution rate	48.4%	27.7%	26.2%	26.5%	25.5%	26.3%	25.6%	25.3%
Net sales ¹	1,612	2,148	2,270	2,382	2,457	2,536	2,595	2,698
EBITDA ¹	233.2	328.3	338.4	376.1	404.4	412.5	419.7	455.3
EBIT ¹	145.5	259.8	281.5	285.3	304.3	310	325.9	358.9
Net income ¹	96.01	178.9	199.3	198.4	214.3	206.1	214.6	241.3
Net Debt ¹	182.5	33.29	508.9	635.7	710.9	685.3	622.5	632.2
Reference price ²	40.54	53.08	42.46	63.17	71.08	91.88	91.88	91.88
Nbr of stocks (in thousands)	74,295	73,630	70,209	65,378	60,803	58,661	58,661	-
Announcement Date	2/25/21	3/1/22	3/1/23	2/29/24	2/27/25	-	-	-

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.($)
ACUSHNET HOLDINGS CORP.	27.03x	2.4x	14.73x	0.97%	5.39B
FLUIDRA, S.A.	25.48x	2.65x	11.69x	2.49%	5.48B
TECHNOGYM S.P.A.	32.8x	3.32x	16.08x	2.07%	4.05B
PELOTON INTERACTIVE, INC.	43.4x	1.12x	6.02x	-.--%	2.64B
TOPGOLF CALLAWAY BRANDS CORP.	-34.78x	1.22x	9.6x	-.--%	2.78B
YONEX CO., LTD.	23.37x	1.62x	12.96x	0.72%	1.81B
MIZUNO CORPORATION	15.76x	0.94x	9.13x	1.46%	1.66B
JOHNSON HEALTH TECH .CO., LTD.	16.6x	1.08x	8.99x	1.87%	1.54B
Average	18.71x	1.79x	11.15x	1.2%	3.17B
Weighted average by Cap.	20.90x	2.11x	11.97x	1.34%