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

Intrinsic Value

The intrinsic value of one CLY stock under the Base Case scenario is 11.008 EUR. Compared to the current market price of 9.656 EUR, Callaway Golf Co is Undervalued by 12%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CLY Intrinsic Value
11.008 EUR
Undervaluation 12%
Intrinsic Value
Price
C
Base Case Scenario

Valuation History
Callaway Golf Co

What is Valuation History?
Ask AI Assistant
What other research platforms think about CLY?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is CLY valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Callaway Golf Co.

Explain Valuation
Compare CLY to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CLY?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Callaway Golf Co

Current Assets 1.9B
Cash & Short-Term Investments 865.6m
Receivables 304.1m
Other Current Assets 698.7m
Non-Current Assets 5.7B
PP&E 3.7B
Intangibles 1.8B
Other Non-Current Assets 198m
Current Liabilities 998.7m
Accounts Payable 147m
Accrued Liabilities 398.1m
Short-Term Debt 47.3m
Other Current Liabilities 406.3m
Non-Current Liabilities 4.1B
Long-Term Debt 2.8B
Other Non-Current Liabilities 1.3B
Efficiency

Free Cash Flow Analysis
Callaway Golf Co

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Callaway Golf Co

Revenue
4.1B USD
Cost of Revenue
-1.5B USD
Gross Profit
2.6B USD
Operating Expenses
-2.4B USD
Operating Income
218.3m USD
Other Expenses
-1.7B USD
Net Income
-1.5B USD
Fundamental Scores

CLY Profitability Score
Profitability Due Diligence

Callaway Golf Co's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Gross Margin is Increasing
Declining Operating Margin
35/100
Profitability
Score

Callaway Golf Co's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

CLY Solvency Score
Solvency Due Diligence

Callaway Golf Co's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Average D/E
Positive Net Debt
32/100
Solvency
Score

Callaway Golf Co's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CLY Price Targets Summary
Callaway Golf Co

Wall Street analysts forecast CLY stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CLY is 10.52 EUR with a low forecast of 6.806 EUR and a high forecast of 16.203 EUR.

Lowest
Price Target
6.806 EUR
30% Downside
Average
Price Target
10.52 EUR
9% Upside
Highest
Price Target
16.203 EUR
68% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CLY is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

CLY Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one CLY stock?

The intrinsic value of one CLY stock under the Base Case scenario is 11.008 EUR.

Is CLY stock undervalued or overvalued?

Compared to the current market price of 9.656 EUR, Callaway Golf Co is Undervalued by 12%.

Back to Top