ELY
Callaway Golf Co
Price:  
21.33 
USD
Volume:  
2,101,170.00
United States | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ELY Intrinsic Value

%
Upside

As of 2024-05-30, 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 %.

The range of the Intrinsic Value is 12.05 - 37.39 USD

21.33 USD
Stock Price
19.31 USD
Intrinsic Value
Intrinsic Value Details

ELY Intrinsic Value - Valuation Summary

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) 16.53 - 31.70 23.51 10.2%
DCF (EBITDA 10y) 22.17 - 44.33 31.64 48.3%
Fair Value 5.64 - 5.64 5.64 -73.54%
P/E 18.63 - 29.63 24.30 13.9%
EV/EBITDA 6.13 - 18.09 11.32 -46.9%
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%

ELY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,941.14
Beta 1.75
Outstanding shares (mil) 184.77
Enterprise Value (mil) 5,095.64
Market risk premium 4.24%
Cost of Equity 11.87%
Cost of Debt 15.23%
WACC 12.05%