Valuation Acushnet Holdings Corp.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2025-07-11 EDT			5-day change	1st Jan Change
78.02 ^USD	-0.29%		+2.66%	+9.76%

05-22	Acushnet Holdings Corp. : The art of the perfect swing
05-07	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	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,012	3,908	2,981	4,130	4,322	4,585	-	-
Change	-	29.76%	-23.72%	38.54%	4.65%	6.09%	-	-
Enterprise Value (EV) ¹	3,194	3,942	3,490	4,766	5,033	5,266	5,257	5,242
Change	-	23.39%	-11.46%	36.55%	5.61%	4.63%	-0.16%	-0.3%
P/E ratio	31.7x	22.3x	15.4x	21.5x	21.1x	22.2x	22.8x	20.8x
PBR	3.28x	3.69x	3.43x	4.64x	5.89x	5.63x	5.17x	5.19x
PEG	-	0.3x	1x	3.11x	1.4x	5.41x	-9.64x	2.13x
Capitalization / Revenue	1.87x	1.82x	1.31x	1.73x	1.76x	1.83x	1.8x	1.76x
EV / Revenue	1.98x	1.84x	1.54x	2x	2.05x	2.1x	2.06x	2.01x
EV / EBITDA	13.7x	12x	10.3x	12.7x	12.4x	13.4x	13.1x	-
EV / EBIT	22x	15.2x	12.4x	16.7x	16.5x	17.2x	16.6x	16.3x
EV / FCF	14.2x	14.3x	-27x	16.1x	29.5x	23.1x	20.2x	-
FCF Yield	7.03%	7.02%	-3.7%	6.22%	3.39%	4.33%	4.94%	-
Dividend per Share ²	0.62	0.66	0.72	0.78	0.86	0.9084	0.9658	1.06
Rate of return	1.53%	1.24%	1.7%	1.23%	1.21%	1.16%	1.24%	1.36%
EPS ²	1.28	2.38	2.75	2.94	3.37	3.508	3.425	3.76
Distribution rate	48.4%	27.7%	26.2%	26.5%	25.5%	25.9%	28.2%	28.2%
Net sales ¹	1,612	2,148	2,270	2,382	2,457	2,504	2,548	2,612
EBITDA ¹	233.2	328.3	338.4	376.1	404.4	391.8	402.2	-
EBIT ¹	145.5	259.8	281.5	285.3	304.3	306.1	317	322.2
Net income ¹	96.01	178.9	199.3	198.4	214.3	212.6	201	213.5
Net Debt ¹	182.5	33.29	508.9	635.7	710.9	681	672.4	656.6
Reference price ²	40.54	53.08	42.46	63.17	71.08	78.02	78.02	78.02
Nbr of stocks (in thousands)	74,295	73,630	70,209	65,378	60,803	58,766	-	-
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.	22.24x	2.1x	13.44x	1.16%	4.58B
FLUIDRA, S.A.	22.86x	2.44x	10.7x	2.72%	4.97B
TECHNOGYM S.P.A.	24.63x	2.45x	12.1x	2.66%	2.93B
PELOTON INTERACTIVE, INC.	-15.29x	1.2x	17.94x	-.--%	2.54B
JOHNSON HEALTH TECH .CO., LTD.	21.77x	1.17x	9.7x	1.71%	1.82B
YONEX CO., LTD.	23.08x	1.55x	12.76x	0.8%	1.74B
TOPGOLF CALLAWAY BRANDS CORP.	-12.19x	-	-	-.--%	1.63B
MIZUNO CORPORATION	12.1x	0.68x	6.68x	1.92%	1.35B
MIPS AB	75.62x	19.99x	51.12x	1.38%	1.22B
Average	19.42x	3.95x	16.80x	1.37%	2.53B
Weighted average by Cap.	18.32x	2.94x	14.51x	1.55%