As of 2024-07-27, 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
19.31 USD
Intrinsic Value
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) |
17.52 - 29.45 |
21.94 |
2.9% |
| DCF (EBITDA 10y) |
23.01 - 41.95 |
30.16 |
41.4% |
| Fair Value |
5.64 - 5.64 |
5.64 |
-73.54% |
| P/E |
19.58 - 33.19 |
26.14 |
22.5% |
| EV/EBITDA |
8.57 - 16.31 |
10.99 |
-48.5% |
| 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% |