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 5,188 - -
Change - -23.72% 38.54% 4.65% 8.34% 10.79% - -
Enterprise Value (EV) 1 3,942 3,490 4,766 5,033 5,575 5,986 5,935 5,773
Change - -11.46% 36.55% 5.61% 10.78% 7.36% -0.85% -2.72%
P/E 22.3x 15.4x 21.5x 21.1x 25.7x 22x 21.4x 20x
PBR 3.69x 3.43x 4.64x 5.89x 5.95x 5.94x 5.1x 4.38x
PEG - 1x 3.11x 1.4x -3.33x 0.7x 8.18x 2.79x
Capitalization / Revenue 1.82x 1.31x 1.73x 1.76x 1.83x 1.94x 1.88x 1.82x
EV / Revenue 1.84x 1.54x 2x 2.05x 2.18x 2.24x 2.15x 2.03x
EV / EBITDA 12x 10.3x 12.7x 12.4x 13.6x 13x 12.9x 11.3x
EV / EBIT 15.2x 12.4x 16.7x 16.5x 18.6x 16.7x 16.4x 15.1x
EV / FCF 14.3x -27x 16.1x 29.5x 46.4x 27x 27x 21.1x
FCF Yield 7.02% -3.7% 6.22% 3.39% 2.15% 3.71% 3.7% 4.73%
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% 1.03% 1.1% 1.17%
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 88.82 88.82 88.82
Nbr of stocks (in thousands) 73,630 70,209 65,378 60,803 58,661 58,405 - -
Announcement Date 3/1/22 A 3/1/23 A 2/29/24 A 2/27/25 A 2/26/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.95x2.24x13.01x1.03% 5.19B
19.8x2.08x8.87x3.53% 4.31B
21.24x2.21x10.74x3.22% 3.03B
27.31x1.24x9.92x-.--% 2.84B
17.26x0.75x3.56x-.--% 2.37B
16.03x1.04x9.86x1.62% 1.95B
17.5x1.2x9.75x1.01% 1.49B
10.14x0.83x6.76x - 1.25B
44.82x11.99x28.47x1.64% 1.05B
Average 21.79x 2.62x 11.21x 1.51% 2.61B
Weighted average by Cap. 21.26x 2.13x 10.52x 1.65%

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. 163 Stock
  5. Valuation Acushnet Holdings Corp.