Valuation Acushnet Holdings Corp. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 05:55:02 03/07/26 am AEST			5-day change	1st Jan Change
102.00 ^EUR	-0.97%		+6.25%	+48.91%

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

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	6,928	-	-
Change	-	-23.72%	38.54%	4.65%	8.34%	47.95%	-	-
Enterprise Value (EV) ¹	3,942	3,490	4,766	5,033	5,575	7,799	7,811	7,824
Change	-	-11.46%	36.55%	5.61%	10.78%	39.89%	0.15%	0.17%
P/E	22.3x	15.4x	21.5x	21.1x	25.7x	31.3x	28.6x	26.4x
PBR	3.69x	3.43x	4.64x	5.89x	5.95x	8.72x	8.3x	7.83x
PEG	-	1x	3.11x	1.4x	-3.33x	1.5x	2.95x	3.25x
Capitalization / Revenue	1.82x	1.31x	1.73x	1.76x	1.83x	2.59x	2.51x	2.42x
EV / Revenue	1.84x	1.54x	2x	2.05x	2.18x	2.92x	2.83x	2.73x
EV / EBITDA	12x	10.3x	12.7x	12.4x	13.6x	18.1x	17.3x	15.8x
EV / EBIT	15.2x	12.4x	16.7x	16.5x	18.6x	22.8x	21.6x	20.7x
EV / FCF	14.3x	-27x	16.1x	29.5x	46.4x	37.9x	33.5x	29x
FCF Yield	7.02%	-3.7%	6.22%	3.39%	2.15%	2.64%	2.98%	3.45%
Dividend per Share ²	0.66	0.72	0.78	0.86	-	0.9572	0.9919	1.037
Rate of return	1.24%	1.7%	1.23%	1.21%	-	0.81%	0.84%	0.88%
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%	-	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	117.56	117.56	117.56
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

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.($)
FLUIDRA, S.A.	19.24x	2.12x	9.22x	3.39%	4.36B
TECHNOGYM S.P.A.	24.05x	2.59x	12.18x	2.79%	3.46B
CALLAWAY GOLF COMPANY	33.96x	1.51x	13.57x	-.--%	3.35B
PELOTON INTERACTIVE, INC.	45.08x	1.13x	5.75x	-.--%	2.55B
MIZUNO CORPORATION	13.44x	0.83x	7.83x	2%	1.55B
YONEX CO., LTD.	14.58x	0.98x	8.28x	1.22%	1.21B
JOHNSON HEALTH TECH .CO., LTD.	10.18x	0.83x	6.78x	-	1.26B
SHUHUA SPORTS CO., LTD.	33.6x	-	-	2.75%	808M
LATHAM GROUP, INC.	57.08x	1.63x	8.71x	-.--%	762M
Average	27.91x	1.45x	9.04x	1.52%	2.14B
Weighted average by Cap.	26.83x	1.67x	9.72x	1.73%