Acushnet Holdings Corp.

Acushnet Holdings Corp.

GOLFยทNYSE

$87.78

-0.81%
Consumer CyclicalLeisure

Acushnet Holdings Corp. designs, develops, manufactures, and distributes golf products in the United States, Europe, the Middle East, Africa, Japan, Korea, and internationally. The company operates through four segments: Titleist Golf Balls, Titleist Golf Clubs, Titleist Golf Gear, and FootJoy Golf Wear. It offers golf balls under the Titleist brand; golf clubs, such as drivers, fairways, hybrids, and irons under the Titleist brand name; wedges under the Vokey Design brand; and putters under the Scotty Cameron brand. The company also provides golf bags, headwear, golf gloves, travel products, head covers, and other golf accessories, as well as offers customization and personalization of products in Titleist golf gear. In addition, it offers golf shoes, gloves, golf outerwear, and men's and women's golf apparels under the FootJoy brand; and ski, golf, and lifestyle apparels under the KJUS brand name. It sells its products through on-course golf shops and golf specialty retailers, as well as through representatives, other retailers, and online. The company was formerly known as Alexandria Holdings Corp. and changed its name to Acushnet Holdings Corp. in March 2016. Acushnet Holdings Corp. was founded in 1910 and is headquartered in Fairhaven, Massachusetts.

At a Glance

Live Snapshot
Market Cap$5.14B
EPS3.1200
P/E Ratio28.13
Earnings Date08/06/2026
Acushnet Holdings Corp.

Acushnet Holdings Corp. Fair Value Envelope

GOLF ยท NYSE

Our analysis suggests that GOLF has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $87.78, this represents a potential HIDDEN relative to our calculated worth for Acushnet Holdings Corp..

Intrinsic Value
Current Price: $87.78

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$373.8M
+ Cash & Equivalents$50.1M
Firm Value$423.9M
- Debt$1.1B
Equity Value-$649.4M
/ Shares Outstanding58,661,329B
DCF Value-$11
OVERVALUED BY 113%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$136.8M
$96.3M
$67.8M
$47.8M
$33.6M
$23.7M
$16.7M
$11.7M
$8.3M
$5.8M
Maintenance CapEx
-$10.5M
-$7.4M
-$5.2M
-$3.7M
-$2.6M
-$1.8M
-$1.3M
-$897.5K
-$631.9K
-$444.9K
Owner Earnings
$126.4M
$89.0M
$62.6M
$44.1M
$31.1M
$21.9M
$15.4M
$10.8M
$7.6M
$5.4M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$117.0M
$76.3M
$49.7M
$32.4M
$21.1M
$13.8M
$9.0M
$5.9M
$3.8M
$2.5M
Terminal Value represents 11.3% of Enterprise Value