investorscraft@gmail.com

Intrinsic Value of Acushnet Holdings Corp. (GOLF)

Previous Close$78.36
Intrinsic Value
Upside potential
Previous Close
$78.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Acushnet Holdings Corp. operates as a leading designer, manufacturer, and distributor of premium golf equipment, apparel, and accessories under globally recognized brands such as Titleist, FootJoy, and Scotty Cameron. The company serves a diverse customer base, including professional golfers, enthusiasts, and retailers, leveraging its strong brand equity and innovation-driven product portfolio. Acushnet’s revenue model combines direct sales with a robust wholesale network, ensuring broad market penetration and consistent demand. Positioned in the high-performance segment of the golf industry, the company competes with established players like Callaway and TaylorMade, differentiating itself through superior craftsmanship, technological advancements, and a loyal customer following. Its market leadership in golf balls and premium footwear underscores its competitive edge, while strategic partnerships and endorsements with top-tier athletes reinforce its brand prestige. The company’s focus on R&D and sustainability initiatives further enhances its long-term market positioning.

Revenue Profitability And Efficiency

Acushnet reported revenue of $2.46 billion for FY 2024, with net income of $214.3 million, reflecting a disciplined approach to cost management and pricing strategies. Diluted EPS stood at $3.37, demonstrating solid profitability. Operating cash flow of $245.1 million highlights efficient working capital management, though capital expenditures of $74.6 million indicate ongoing investments in production and innovation.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its high-margin product lines, particularly in golf balls and premium apparel. With a focus on capital efficiency, Acushnet maintains a balanced approach to reinvestment and shareholder returns, as evidenced by its consistent dividend payouts and controlled debt levels relative to operating cash flow.

Balance Sheet And Financial Health

Acushnet’s balance sheet shows $53.1 million in cash and equivalents against total debt of $764 million, reflecting a manageable leverage ratio. The company’s financial health is stable, with sufficient liquidity to meet obligations and fund growth initiatives, supported by strong cash generation capabilities.

Growth Trends And Dividend Policy

Acushnet has demonstrated steady growth, driven by product innovation and expanding global demand for premium golf equipment. The company’s dividend policy, with a payout of $0.88 per share, underscores its commitment to returning capital to shareholders while retaining flexibility for reinvestment in high-return opportunities.

Valuation And Market Expectations

The market values Acushnet’s consistent performance and brand strength, with its valuation reflecting expectations of sustained mid-single-digit revenue growth and margin stability. Investor sentiment remains positive, supported by the company’s resilient business model and leadership in niche segments.

Strategic Advantages And Outlook

Acushnet’s strategic advantages include its strong brand portfolio, technological leadership, and global distribution network. The outlook remains favorable, with growth opportunities in emerging markets and product categories, though macroeconomic factors and competitive pressures warrant monitoring. The company’s focus on innovation and sustainability positions it well for long-term success.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount