|
Acushnet Holdings Corp. (Golf) DCF -Bewertung
US | Consumer Cyclical | Leisure | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Acushnet Holdings Corp. (GOLF) Bundle
Gewinnen Sie Einblick in Ihre Acushnet Holdings Corp.-Bewertungsanalyse (Golf) mit unserem hochmodernen DCF-Taschenrechner! Mit dieser Excel -Vorlage können Sie mit realen (Golf-) Daten die Prognosen und Annahmen anpassen, um den inneren Wert von Acushnet Holdings Corp. genau zu bestimmen.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,612.2 | 2,147.9 | 2,270.3 | 2,382.0 | 2,457.1 | 2,745.8 | 3,068.5 | 3,429.0 | 3,831.9 | 4,282.2 |
| Revenue Growth, % | 0 | 33.23 | 5.7 | 4.92 | 3.15 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 |
| EBITDA | 171.3 | 295.8 | 315.2 | 336.6 | 360.3 | 368.3 | 411.6 | 460.0 | 514.0 | 574.4 |
| EBITDA, % | 10.62 | 13.77 | 13.88 | 14.13 | 14.66 | 13.41 | 13.41 | 13.41 | 13.41 | 13.41 |
| Depreciation | 45.4 | 41.2 | 41.7 | 51.4 | 55.9 | 60.4 | 67.5 | 75.5 | 84.3 | 94.3 |
| Depreciation, % | 2.82 | 1.92 | 1.84 | 2.16 | 2.27 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 |
| EBIT | 125.8 | 254.6 | 273.4 | 285.2 | 304.4 | 307.9 | 344.1 | 384.5 | 429.7 | 480.2 |
| EBIT, % | 7.81 | 11.85 | 12.04 | 11.97 | 12.39 | 11.21 | 11.21 | 11.21 | 11.21 | 11.21 |
| Total Cash | 151.5 | 281.7 | 58.9 | 65.4 | 53.1 | 164.8 | 184.2 | 205.8 | 230.0 | 257.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 201.5 | 174.4 | 216.7 | 201.4 | 218.4 | 260.9 | 291.5 | 325.8 | 364.1 | 406.9 |
| Account Receivables, % | 12.5 | 8.12 | 9.54 | 8.45 | 8.89 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 |
| Inventories | 357.7 | 413.3 | 674.7 | 615.5 | 576.0 | 661.3 | 739.1 | 825.9 | 922.9 | 1,031.4 |
| Inventories, % | 22.19 | 19.24 | 29.72 | 25.84 | 23.44 | 24.09 | 24.09 | 24.09 | 24.09 | 24.09 |
| Accounts Payable | 112.9 | 163.6 | 167.0 | 150.5 | 150.3 | 189.0 | 211.2 | 236.0 | 263.7 | 294.7 |
| Accounts Payable, % | 7 | 7.62 | 7.36 | 6.32 | 6.12 | 6.88 | 6.88 | 6.88 | 6.88 | 6.88 |
| Capital Expenditure | -24.7 | -37.6 | -126.4 | -75.4 | -74.6 | -82.6 | -92.3 | -103.2 | -115.3 | -128.9 |
| Capital Expenditure, % | -1.53 | -1.75 | -5.57 | -3.16 | -3.04 | -3.01 | -3.01 | -3.01 | -3.01 | -3.01 |
| Tax Rate, % | 14.17 | 14.17 | 14.17 | 14.17 | 14.17 | 14.17 | 14.17 | 14.17 | 14.17 | 14.17 |
| EBITAT | 106.9 | 183.7 | 210.0 | 234.3 | 261.3 | 247.5 | 276.5 | 309.0 | 345.3 | 385.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -318.7 | 209.6 | -174.9 | 268.3 | 264.9 | 136.0 | 165.6 | 185.0 | 206.8 | 231.1 |
| WACC, % | 7.82 | 7.68 | 7.73 | 7.79 | 7.83 | 7.77 | 7.77 | 7.77 | 7.77 | 7.77 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 728.8 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 238 | |||||||||
| Terminal Value | 4,989 | |||||||||
| Present Terminal Value | 3,432 | |||||||||
| Enterprise Value | 4,161 | |||||||||
| Net Debt | 711 | |||||||||
| Equity Value | 3,450 | |||||||||
| Diluted Shares Outstanding, MM | 64 | |||||||||
| Equity Value Per Share | 54.21 |
What You Will Receive
- Pre-Filled Financial Model: Acushnet’s actual data allows for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Instant updates ensure you view results as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, permitting repeated use for in-depth forecasts.
Key Features
- 🔍 Real-Life GOLF Financials: Pre-filled historical and projected data for Acushnet Holdings Corp.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Acushnet’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Acushnet’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template containing Acushnet Holdings Corp. (GOLF) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Acushnet's intrinsic value.
- Step 5: Use the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator for Acushnet Holdings Corp. (GOLF)?
- Accuracy: Utilizes real Acushnet financial data to ensure precise calculations.
- Flexibility: Allows users to easily adjust and experiment with various inputs.
- Time-Saving: Eliminate the need to construct a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive interface makes it accessible for users without extensive financial modeling skills.
Who Should Use This Product?
- Golf Enthusiasts: Understand the financial metrics behind golf industry leaders like Acushnet Holdings Corp. (GOLF).
- Academics: Integrate industry-specific financial models into your teaching or research projects.
- Investors: Evaluate your investment strategies and assess the performance of Acushnet Holdings Corp. (GOLF).
- Market Analysts: Enhance your analysis with a user-friendly, customizable financial model tailored for the golf sector.
- Small Business Owners: Learn from the financial practices of successful companies in the golf industry, such as Acushnet Holdings Corp. (GOLF).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: Acushnet Holdings Corp.'s (GOLF) historical and projected financials preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables that present clear, actionable results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.