What is Acushnet Holdings Corp. worth?
With the base-case assumptions below, a discounted cash flow model on Acushnet Holdings Corp.'s reported free cash flow gives $32.83 per share. The share price was $83.02 on September 25, 2026, 153% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 4.5% | 10.0% | $14.99 | -82% |
| Base | 9.5% | 9.0% | $32.83 | -60% |
| Bull | 14.5% | 8.0% | $68.40 | -18% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $46.25 | $50.38 | $55.43 | $61.74 | $69.85 |
| 8.0% | $36.21 | $38.89 | $42.06 | $45.85 | $50.49 |
| 9.0% | $28.89 | $30.72 | $32.83 | $35.30 | $38.21 |
| 10.0% | $23.32 | $24.62 | $26.10 | $27.79 | $29.73 |
| 11.0% | $18.95 | $19.90 | $20.97 | $22.17 | $23.53 |
Where the presets come from
Base: years 1 to 5 grow at Acushnet Holdings Corp.'s revenue growth rate over the last 5 fiscal years (9.7% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions