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 5,232 - -
Change - -23.72% 38.54% 4.65% 8.34% 11.74% - -
Enterprise Value (EV) 1 3,942 3,490 4,766 5,033 5,575 6,030 5,979 5,817
Change - -11.46% 36.55% 5.61% 10.78% 8.16% -0.84% -2.7%
P/E 22.3x 15.4x 21.5x 21.1x 25.7x 22.1x 21.6x 20.1x
PBR 3.69x 3.43x 4.64x 5.89x 5.95x 5.99x 5.14x 4.41x
PEG - 1x 3.11x 1.4x -3.33x 0.7x 8.26x 2.81x
Capitalization / Revenue 1.82x 1.31x 1.73x 1.76x 1.83x 1.96x 1.9x 1.84x
EV / Revenue 1.84x 1.54x 2x 2.05x 2.18x 2.26x 2.17x 2.04x
EV / EBITDA 12x 10.3x 12.7x 12.4x 13.6x 13.1x 13x 11.4x
EV / EBIT 15.2x 12.4x 16.7x 16.5x 18.6x 16.8x 16.5x 15.2x
EV / FCF 14.3x -27x 16.1x 29.5x 46.4x 27.2x 27.2x 21.3x
FCF Yield 7.02% -3.7% 6.22% 3.39% 2.15% 3.68% 3.67% 4.69%
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% 1.09% 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 89.58 89.58 89.58
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.($)
22.41x2.28x13.25x1.01% 5.23B
19.58x2.06x8.79x3.57% 4.15B
21.49x2.23x10.87x3.18% 3.04B
28.55x1.3x10.42x-.--% 2.88B
16.94x0.73x3.47x-.--% 2.33B
16.44x1.04x10.25x1.62% 1.88B
17.39x1.19x9.68x1.02% 1.48B
9.95x0.81x6.66x - 1.23B
48.42x12.95x30.75x1.52% 1.13B
73.09x1.67x8.9x-.--% 822M
Average 27.43x 2.63x 11.30x 1.32% 2.42B
Weighted average by Cap. 23.55x 2.21x 10.79x 1.57%

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.