As of 2025-09-18, the Intrinsic Value of Acushnet Holdings Corp (GOLF) is 85.93 USD. This GOLF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.90 USD, the upside of Acushnet Holdings Corp is 16.30%.
The range of the Intrinsic Value is 63.19 - 130.88 USD
Based on its market price of 73.90 USD and our intrinsic valuation, Acushnet Holdings Corp (GOLF) is undervalued by 16.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.19 - 130.88 | 85.93 | 16.3% |
| DCF (Growth 10y) | 70.91 - 134.91 | 92.60 | 25.3% |
| DCF (EBITDA 5y) | 61.39 - 71.64 | 67.14 | -9.1% |
| DCF (EBITDA 10y) | 70.80 - 86.18 | 78.76 | 6.6% |
| Fair Value | 66.35 - 66.35 | 66.35 | -10.22% |
| P/E | 59.71 - 81.81 | 70.92 | -4.0% |
| EV/EBITDA | 36.91 - 53.63 | 44.74 | -39.5% |
| EPV | 24.66 - 33.74 | 29.20 | -60.5% |
| DDM - Stable | 31.64 - 77.47 | 54.56 | -26.2% |
| DDM - Multi | 45.88 - 85.42 | 59.51 | -19.5% |
| Market Cap (mil) | 4,334.97 |
| Beta | 1.04 |
| Outstanding shares (mil) | 58.66 |
| Enterprise Value (mil) | 5,207.45 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.62% |
| Cost of Debt | 5.01% |
| WACC | 8.79% |