As of 2024-12-14, the Intrinsic Value of Acushnet Holdings Corp (GOLF) is
76.50 USD. This GOLF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 73.59 USD, the upside of Acushnet Holdings Corp is
4.00%.
The range of the Intrinsic Value is 54.64 - 124.34 USD
76.50 USD
Intrinsic Value
GOLF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
54.64 - 124.34 |
76.50 |
4.0% |
| DCF (Growth 10y) |
58.83 - 122.61 |
79.04 |
7.4% |
| DCF (EBITDA 5y) |
54.65 - 74.07 |
63.74 |
-13.4% |
| DCF (EBITDA 10y) |
59.84 - 83.07 |
70.41 |
-4.3% |
| Fair Value |
60.69 - 60.69 |
60.69 |
-17.54% |
| P/E |
45.43 - 60.86 |
53.31 |
-27.6% |
| EV/EBITDA |
36.84 - 63.87 |
51.25 |
-30.4% |
| EPV |
23.84 - 34.45 |
29.14 |
-60.4% |
| DDM - Stable |
24.01 - 63.85 |
43.93 |
-40.3% |
| DDM - Multi |
39.88 - 80.55 |
53.15 |
-27.8% |
GOLF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,474.27 |
| Beta |
0.90 |
| Outstanding shares (mil) |
60.80 |
| Enterprise Value (mil) |
5,106.91 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.71% |
| Cost of Debt |
4.39% |
| WACC |
8.86% |