|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 108.38 USD | -0.93% |
|
-5.33% | +35.77% |
| 19/05 | Truist Adjusts Price Target on Acushnet Holdings to $97 From $95, Maintains Hold Rating | MT |
| 07/05 | Tranche Update on Acushnet Holdings Corp.'s Equity Buyback Plan announced on June 12, 2018. | CI |
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 | 6,406 | - | - |
| Change | - | -23.72% | 38.54% | 4.65% | 8.34% | 36.81% | - | - |
| Enterprise Value (EV) 1 | 3,942 | 3,490 | 4,766 | 5,033 | 5,575 | 7,277 | 7,289 | 7,303 |
| Change | - | -11.46% | 36.55% | 5.61% | 10.78% | 30.53% | 0.17% | 0.18% |
| P/E | 22.3x | 15.4x | 21.5x | 21.1x | 25.7x | 29.1x | 26.6x | 24.6x |
| PBR | 3.69x | 3.43x | 4.64x | 5.89x | 5.95x | 8.12x | 7.72x | 7.28x |
| PEG | - | 1x | 3.11x | 1.4x | -3.33x | 1.4x | 2.74x | 3.03x |
| Capitalization / Revenue | 1.82x | 1.31x | 1.73x | 1.76x | 1.83x | 2.39x | 2.32x | 2.24x |
| EV / Revenue | 1.84x | 1.54x | 2x | 2.05x | 2.18x | 2.72x | 2.64x | 2.55x |
| EV / EBITDA | 12x | 10.3x | 12.7x | 12.4x | 13.6x | 16.9x | 16.1x | 14.7x |
| EV / EBIT | 15.2x | 12.4x | 16.7x | 16.5x | 18.6x | 21.3x | 20.1x | 19.3x |
| EV / FCF | 14.3x | -27x | 16.1x | 29.5x | 46.4x | 35.4x | 31.3x | 27x |
| FCF Yield | 7.02% | -3.7% | 6.22% | 3.39% | 2.15% | 2.83% | 3.2% | 3.7% |
| Dividend per Share 2 | 0.66 | 0.72 | 0.78 | 0.86 | 0.94 | 0.9572 | 0.9919 | 1.037 |
| Rate of return | 1.24% | 1.7% | 1.23% | 1.21% | 1.18% | 0.87% | 0.91% | 0.95% |
| EPS 2 | 2.38 | 2.75 | 2.94 | 3.37 | 3.11 | 3.753 | 4.118 | 4.452 |
| Distribution rate | 27.7% | 26.2% | 26.5% | 25.5% | 30.2% | 25.5% | 24.1% | 23.3% |
| Net sales 1 | 2,148 | 2,270 | 2,382 | 2,457 | 2,559 | 2,675 | 2,756 | 2,866 |
| EBITDA 1 | 328.3 | 338.4 | 376.1 | 404.4 | 410.4 | 430.8 | 451.8 | 495.4 |
| EBIT 1 | 259.8 | 281.5 | 285.3 | 304.3 | 299.4 | 342 | 362.4 | 378.8 |
| Net income 1 | 178.9 | 199.3 | 198.4 | 214.3 | 188.5 | 227.9 | 241 | 253.2 |
| Net Debt 1 | 33.29 | 508.9 | 635.7 | 710.9 | 892.8 | 871.6 | 883.6 | 896.8 |
| Reference price 2 | 53.08 | 42.46 | 63.17 | 71.08 | 79.82 | 109.40 | 109.40 | 109.40 |
| Nbr of stocks (in thousands) | 73,630 | 70,209 | 65,378 | 60,803 | 58,661 | 58,554 | - | - |
| Announcement Date | 1/3/22 | 1/3/23 | 29/2/24 | 27/2/25 | 26/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.15x | 2.72x | 16.89x | 0.88% | 6.41B | |
| 17.54x | 1.95x | 8.45x | 3.82% | 3.89B | |
| 33.45x | 1.48x | 13.35x | -.--% | 3.3B | |
| 22.94x | 2.44x | 11.58x | 2.95% | 3.28B | |
| 48.59x | 1.21x | 6.17x | -.--% | 2.75B | |
| 14.79x | 0.93x | 8.79x | 1.8% | 1.71B | |
| 16.44x | 1.12x | 9.44x | 1.09% | 1.35B | |
| 10.91x | 0.88x | 7.17x | - | 1.33B | |
| 45.37x | 12.14x | 28.81x | 1.62% | 1.04B | |
| 51.36x | 1.5x | 8.02x | -.--% | 686M | |
| Average | 29.05x | 2.64x | 11.87x | 1.35% | 2.57B | |
| Weighted average by Cap. | 27.92x | 2.30x | 12.15x | 1.49% |
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
- Stock Market
- Stocks
- GOLF Stock
- Valuation Acushnet Holdings Corp.
Select your edition
All financial news and data tailored to specific country editions
