As of 2024-12-14, the Intrinsic Value of Callaway Golf Co (ELY) is 19.31 USD. This ELY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.33 USD, the upside of Callaway Golf Co is -9.50%.

The range of the Intrinsic Value is 12.05 - 37.39 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	12.05 - 37.39	19.31	-9.5%
DCF (Growth 10y)	19.70 - 55.48	30.03	40.8%
DCF (EBITDA 5y)	22.20 - 34.52	27.78	30.2%
DCF (EBITDA 10y)	26.98 - 47.31	35.68	67.3%
Fair Value	5.64 - 5.64	5.64	-73.54%
P/E	20.13 - 29.71	23.89	12.0%
EV/EBITDA	11.51 - 20.31	16.45	-22.9%
EPV	2.71 - 7.28	5.00	-76.6%
DDM - Stable	7.45 - 18.65	13.05	-38.8%
DDM - Multi	25.10 - 49.39	33.34	56.3%