
Topgolf Callaway Brands Corp
NYSE:MODG

Intrinsic Value
The intrinsic value of one
MODG
stock under the Base Case scenario is
13.96
USD.
Compared to the current market price of 6.25 USD,
Topgolf Callaway Brands Corp
is
Undervalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Topgolf Callaway Brands Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Topgolf Callaway Brands Corp
Balance Sheet Decomposition
Topgolf Callaway Brands Corp
Current Assets | 2B |
Cash & Short-Term Investments | 317m |
Receivables | 466.1m |
Other Current Assets | 1.2B |
Non-Current Assets | 5.7B |
PP&E | 3.7B |
Intangibles | 1.8B |
Other Non-Current Assets | 210.3m |
Free Cash Flow Analysis
Topgolf Callaway Brands Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Topgolf Callaway Brands Corp
Revenue
|
4.2B
USD
|
Cost of Revenue
|
-1.6B
USD
|
Gross Profit
|
2.6B
USD
|
Operating Expenses
|
-3.9B
USD
|
Operating Income
|
-1.3B
USD
|
Other Expenses
|
-194.5m
USD
|
Net Income
|
-1.5B
USD
|
MODG Profitability Score
Profitability Due Diligence
Topgolf Callaway Brands Corp's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Score
Topgolf Callaway Brands Corp's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
MODG Solvency Score
Solvency Due Diligence
Topgolf Callaway Brands Corp's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Score
Topgolf Callaway Brands Corp's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MODG Price Targets Summary
Topgolf Callaway Brands Corp
According to Wall Street analysts, the average 1-year price target for
MODG
is 9.01 USD
with a low forecast of 6.06 USD and a high forecast of 11.55 USD.
Dividends
Current shareholder yield for MODG 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?
The intrinsic value of one
MODG
stock under the Base Case scenario is
13.96
USD.
Compared to the current market price of 6.25 USD,
Topgolf Callaway Brands Corp
is
Undervalued by 55%.