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 $34.85 per share. The share price was $85.03 on November 10, 2026, 144% 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% | $17.01 | -80% |
| Base | 9.5% | 9.0% | $34.85 | -59% |
| Bull | 14.5% | 8.0% | $70.42 | -17% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $48.27 | $52.40 | $57.45 | $63.75 | $71.87 |
| 8.0% | $38.23 | $40.91 | $44.08 | $47.87 | $52.51 |
| 9.0% | $30.91 | $32.74 | $34.85 | $37.32 | $40.23 |
| 10.0% | $25.34 | $26.64 | $28.12 | $29.80 | $31.75 |
| 11.0% | $20.97 | $21.92 | $22.99 | $24.19 | $25.55 |
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