C

Callaway Golf Co
F:CLY

Watchlist Manager
Callaway Golf Co
F:CLY
Watchlist
Price: 9.656 EUR -1.53%
Market Cap: 1.8B EUR

Relative Value

The Relative Value of one CLY stock under the Base Case scenario is hidden EUR. Compared to the current market price of 9.656 EUR, Callaway Golf Co is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CLY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
82
Median 3Y
0.6
Median 5Y
0.9
Industry
1.2
Forward
0.5
vs History
vs Industry
Median 3Y
22.6
Median 5Y
17.6
Industry
18.6
Forward
-58.6
vs History
55
vs Industry
66
Median 3Y
5.2
Median 5Y
7.1
Industry
11.8
vs History
vs Industry
Median 3Y
-13.4
Median 5Y
-13.4
Industry
18.9
vs History
53
vs Industry
71
Median 3Y
0.7
Median 5Y
0.9
Industry
1.7
vs History
68
vs Industry
67
Median 3Y
1
Median 5Y
1.2
Industry
1.4
Forward
1
vs History
68
vs Industry
80
Median 3Y
1.6
Median 5Y
2
Industry
4.4
vs History
74
vs Industry
46
Median 3Y
8.6
Median 5Y
11
Industry
11.1
Forward
7.9
vs History
74
vs Industry
33
Median 3Y
19.1
Median 5Y
21.1
Industry
15.7
Forward
20.9
vs History
49
vs Industry
51
Median 3Y
10.4
Median 5Y
13
Industry
12.5
vs History
6
vs Industry
14
Median 3Y
-8.6
Median 5Y
15.7
Industry
15.4
vs History
49
vs Industry
76
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4

Multiples Across Competitors

CLY Competitors Multiples
Callaway Golf Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Callaway Golf Co
F:CLY
1.8B EUR 0.5 -1.4 8.2 18.4
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.2 20.3 10.4 12.7
US
Hasbro Inc
NASDAQ:HAS
11.3B USD 2.6 -20.2 13.7 15.9
JP
Shimano Inc
TSE:7309
1.4T JPY 3.1 28.1 12.8 19.2
UK
Games Workshop Group PLC
LSE:GAW
6.5B GBP 10.5 33.2 21 24.5
US
Mattel Inc
NASDAQ:MAT
6.4B USD 1.2 14.8 9.6 12.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
43.4B CNY 2.3 24 24.3 24.3
CA
BRP Inc
TSX:DOO
7.6B CAD 0.9 311 10 17.9
US
Acushnet Holdings Corp
NYSE:GOLF
5B USD 2 22.5 15.8 18.6
US
Brunswick Corp
NYSE:BC
4.8B USD 0.9 -20.3 11.3 22.7
US
Polaris Inc
NYSE:PII
3.9B USD 0.6 -25.5 13.8 94.6
P/E Multiple
Earnings Growth PEG
US
C
Callaway Golf Co
F:CLY
Average P/E: 64.8
Negative Multiple: -1.4
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
20.3
6%
3.4
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -20.2
29%
N/A
JP
Shimano Inc
TSE:7309
28.1
1%
28.1
UK
Games Workshop Group PLC
LSE:GAW
33.2
4%
8.3
US
Mattel Inc
NASDAQ:MAT
14.8
3%
4.9
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24
26%
0.9
CA
BRP Inc
TSX:DOO
311
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
22.5
7%
3.2
US
Brunswick Corp
NYSE:BC
Negative Multiple: -20.3
38%
N/A
US
Polaris Inc
NYSE:PII
Negative Multiple: -25.5
23%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
C
Callaway Golf Co
F:CLY
Average EV/EBITDA: 13.7
8.2
5%
1.6
JP
Bandai Namco Holdings Inc
TSE:7832
10.4
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
13.7
14%
1
JP
Shimano Inc
TSE:7309
12.8
9%
1.4
UK
Games Workshop Group PLC
LSE:GAW
21
4%
5.2
US
Mattel Inc
NASDAQ:MAT
9.6
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.3
37%
0.7
CA
BRP Inc
TSX:DOO
10
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
15.8
7%
2.3
US
Brunswick Corp
NYSE:BC
11.3
3%
3.8
US
Polaris Inc
NYSE:PII
13.8
9%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
C
Callaway Golf Co
F:CLY
Average EV/EBIT: 25.6
18.4
7%
2.6
JP
Bandai Namco Holdings Inc
TSE:7832
12.7
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
15.9
16%
1
JP
Shimano Inc
TSE:7309
19.2
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
24.5
4%
6.1
US
Mattel Inc
NASDAQ:MAT
12.3
3%
4.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.3
33%
0.7
CA
BRP Inc
TSX:DOO
17.9
11%
1.6
US
Acushnet Holdings Corp
NYSE:GOLF
18.6
6%
3.1
US
Brunswick Corp
NYSE:BC
22.7
6%
3.8
US
Polaris Inc
NYSE:PII
94.6
26%
3.6