Acushnet Holdings Corp. (GOLF) DCF Valuation

Acushnet Holdings Corp. (GOLF) DCF Valuation

US | Consumer Cyclical | Leisure | NYSE
Acushnet Holdings Corp. (GOLF) DCF Valuation
  • Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • Pré-Construídos Para Uso Rápido E Eficiente
  • Não É Necessária Experiência; Fácil De Seguir

Acushnet Holdings Corp. (GOLF) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain insight into your Acushnet Holdings Corp. (GOLF) valuation analysis with our state-of-the-art DCF Calculator! Equipped with real (GOLF) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine Acushnet Holdings Corp.'s intrinsic value.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 1,681.4 1,612.2 2,147.9 2,270.3 2,382.0 2,618.6 2,878.7 3,164.7 3,479.1 3,824.7
Revenue Growth, % 0 -4.12 33.23 5.7 4.92 9.93 9.93 9.93 9.93 9.93
EBITDA 227.6 171.3 295.8 315.2 336.6 345.4 379.7 417.4 458.9 504.4
EBITDA, % 13.54 10.62 13.77 13.88 14.13 13.19 13.19 13.19 13.19 13.19
Depreciation 43.0 45.4 41.2 41.7 51.4 59.1 65.0 71.4 78.5 86.3
Depreciation, % 2.56 2.82 1.92 1.84 2.16 2.26 2.26 2.26 2.26 2.26
EBIT 184.6 125.8 254.6 273.4 285.2 286.3 314.7 345.9 380.3 418.1
EBIT, % 10.98 7.81 11.85 12.04 11.97 10.93 10.93 10.93 10.93 10.93
Total Cash 34.2 151.5 281.7 58.9 65.4 156.5 172.0 189.1 207.9 228.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 215.4 201.5 174.4 216.7 201.4
Account Receivables, % 12.81 12.5 8.12 9.54 8.45
Inventories 398.4 357.7 413.3 674.7 615.5 632.0 694.8 763.8 839.7 923.1
Inventories, % 23.69 22.19 19.24 29.72 25.84 24.14 24.14 24.14 24.14 24.14
Accounts Payable 102.3 112.9 163.6 167.0 150.5 180.0 197.9 217.6 239.2 263.0
Accounts Payable, % 6.09 7 7.62 7.36 6.32 6.88 6.88 6.88 6.88 6.88
Capital Expenditure -33.0 -24.7 -37.6 -126.4 -75.4 -73.2 -80.4 -88.4 -97.2 -106.9
Capital Expenditure, % -1.96 -1.53 -1.75 -5.57 -3.16 -2.79 -2.79 -2.79 -2.79 -2.79
Tax Rate, % 17.87 17.87 17.87 17.87 17.87 17.87 17.87 17.87 17.87 17.87
EBITAT 135.3 106.9 183.7 210.0 234.3 222.9 245.0 269.4 296.1 325.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -366.1 192.8 209.6 -174.9 268.3 153.9 157.9 173.6 190.9 209.8
WACC, % 7.84 7.93 7.83 7.87 7.91 7.88 7.88 7.88 7.88 7.88
PV UFCF
SUM PV UFCF 701.3
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 216
Terminal Value 4,432
Present Terminal Value 3,033
Enterprise Value 3,734
Net Debt 729
Equity Value 3,006
Diluted Shares Outstanding, MM 68
Equity Value Per Share 44.52

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.