Discounted Cash Flow
Acushnet Holdings Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $1.6b | $45.0m | $86.0m | 2.9% | $0.74 |
| 2017 | $1.6b (-0.8%) | $92.1m (104.6%) | $-45.9m (-153.3%) | 5.9% (106.2%) | $1.24 (67.6%) |
| 2018 | $1.6b (4.7%) | $99.9m (8.4%) | $130.9m (385.4%) | 6.1% (3.5%) | $1.34 (8.1%) |
| 2019 | $1.7b (2.9%) | $121.1m (21.2%) | $101.3m (-22.6%) | 7.2% (17.8%) | $1.61 (20.1%) |
| 2020 | $1.6b (-4.1%) | $96.0m (-20.7%) | $239.8m (136.6%) | 6.0% (-17.3%) | $1.29 (-19.9%) |
| 2021 | $2.1b (33.2%) | $178.9m (86.3%) | $276.5m (15.3%) | 8.3% (39.8%) | $2.40 (86.0%) |
| 2022 | $2.3b (5.7%) | $199.3m (11.4%) | $-129.2m (-146.7%) | 8.8% (5.4%) | $2.77 (15.4%) |
| 2023 | $2.4b (4.9%) | $198.4m (-0.4%) | $296.5m (329.5%) | 8.3% (-5.1%) | $2.96 (6.9%) |
| 2024 | $2.5b (3.2%) | $214.3m (8.0%) | $170.5m (-42.5%) | 8.7% (4.7%) | $3.38 (14.2%) |
| 2025 | $2.6b (4.1%) | $188.5m (-12.0%) | $120.0m (-29.6%) | 7.4% (-15.5%) | $3.13 (-7.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.