Topgolf Callaway Brands Corp
NYSE:MODG

Watchlist Manager
Topgolf Callaway Brands Corp Logo
Topgolf Callaway Brands Corp
NYSE:MODG
Watchlist
Price: 9.71 USD -0.82% Market Closed
Market Cap: 1.8B USD
Have any thoughts about
Topgolf Callaway Brands Corp?
Write Note

Intrinsic Value

The intrinsic value of one MODG stock under the Base Case scenario is 20.81 USD. Compared to the current market price of 9.71 USD, Topgolf Callaway Brands Corp is Undervalued by 53%.

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

MODG Intrinsic Value
20.81 USD
Undervaluation 53%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Topgolf Callaway Brands Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for MODG cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about MODG?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Topgolf Callaway Brands Corp

Provide an overview of the primary business activities
of Topgolf Callaway Brands Corp.

What unique competitive advantages
does Topgolf Callaway Brands Corp hold over its rivals?

What risks and challenges
does Topgolf Callaway Brands Corp face in the near future?

Summarize the latest earnings call
of Topgolf Callaway Brands Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Topgolf Callaway Brands Corp.

Provide P/S
for Topgolf Callaway Brands Corp.

Provide P/E
for Topgolf Callaway Brands Corp.

Provide P/OCF
for Topgolf Callaway Brands Corp.

Provide P/FCFE
for Topgolf Callaway Brands Corp.

Provide P/B
for Topgolf Callaway Brands Corp.

Provide EV/S
for Topgolf Callaway Brands Corp.

Provide EV/GP
for Topgolf Callaway Brands Corp.

Provide EV/EBITDA
for Topgolf Callaway Brands Corp.

Provide EV/EBIT
for Topgolf Callaway Brands Corp.

Provide EV/OCF
for Topgolf Callaway Brands Corp.

Provide EV/FCFF
for Topgolf Callaway Brands Corp.

Provide EV/IC
for Topgolf Callaway Brands Corp.

Show me price targets
for Topgolf Callaway Brands Corp made by professional analysts.

What are the Revenue projections
for Topgolf Callaway Brands Corp?

How accurate were the past Revenue estimates
for Topgolf Callaway Brands Corp?

What are the Net Income projections
for Topgolf Callaway Brands Corp?

How accurate were the past Net Income estimates
for Topgolf Callaway Brands Corp?

What are the EPS projections
for Topgolf Callaway Brands Corp?

How accurate were the past EPS estimates
for Topgolf Callaway Brands Corp?

What are the EBIT projections
for Topgolf Callaway Brands Corp?

How accurate were the past EBIT estimates
for Topgolf Callaway Brands Corp?

Compare the revenue forecasts
for Topgolf Callaway Brands Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Topgolf Callaway Brands Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Topgolf Callaway Brands Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Topgolf Callaway Brands Corp compared to its peers.

Compare the P/E ratios
of Topgolf Callaway Brands Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Topgolf Callaway Brands Corp with its peers.

Analyze the financial leverage
of Topgolf Callaway Brands Corp compared to its main competitors.

Show all profitability ratios
for Topgolf Callaway Brands Corp.

Provide ROE
for Topgolf Callaway Brands Corp.

Provide ROA
for Topgolf Callaway Brands Corp.

Provide ROIC
for Topgolf Callaway Brands Corp.

Provide ROCE
for Topgolf Callaway Brands Corp.

Provide Gross Margin
for Topgolf Callaway Brands Corp.

Provide Operating Margin
for Topgolf Callaway Brands Corp.

Provide Net Margin
for Topgolf Callaway Brands Corp.

Provide FCF Margin
for Topgolf Callaway Brands Corp.

Show all solvency ratios
for Topgolf Callaway Brands Corp.

Provide D/E Ratio
for Topgolf Callaway Brands Corp.

Provide D/A Ratio
for Topgolf Callaway Brands Corp.

Provide Interest Coverage Ratio
for Topgolf Callaway Brands Corp.

Provide Altman Z-Score Ratio
for Topgolf Callaway Brands Corp.

Provide Quick Ratio
for Topgolf Callaway Brands Corp.

Provide Current Ratio
for Topgolf Callaway Brands Corp.

Provide Cash Ratio
for Topgolf Callaway Brands Corp.

What is the historical Revenue growth
over the last 5 years for Topgolf Callaway Brands Corp?

What is the historical Net Income growth
over the last 5 years for Topgolf Callaway Brands Corp?

What is the current Free Cash Flow
of Topgolf Callaway Brands Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Topgolf Callaway Brands Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Topgolf Callaway Brands Corp

Current Assets 1.6B
Cash & Short-Term Investments 311.8m
Receivables 479.3m
Other Current Assets 822m
Non-Current Assets 7.5B
PP&E 3.8B
Intangibles 3.5B
Other Non-Current Assets 183.7m
Current Liabilities 837.2m
Accounts Payable 116.4m
Accrued Liabilities 521.9m
Short-Term Debt 45.1m
Other Current Liabilities 153.8m
Non-Current Liabilities 4.3B
Long-Term Debt 1.7B
Other Non-Current Liabilities 2.6B
Efficiency

Earnings Waterfall
Topgolf Callaway Brands Corp

Revenue
4.2B USD
Cost of Revenue
-1.6B USD
Gross Profit
2.7B USD
Operating Expenses
-2.4B USD
Operating Income
217.4m USD
Other Expenses
-196.2m USD
Net Income
21.2m USD

Free Cash Flow Analysis
Topgolf Callaway Brands Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Topgolf Callaway reported a 2% year-over-year revenue decline in Q2 2024 to $1.158 billion, driven by softer trends in its Topgolf business. Despite this, the adjusted EBITDA remained flat at $206 million. Non-GAAP net income rose by 10% to $83 million due to increased investment income and tax benefits. Segment performance was mixed, with Topgolf revenue up 5% and golf equipment down 8%. The company lowered its full-year revenue guidance to $4.2-$4.26 billion and same-venue sales to decline very high single digits to low double digits. A strategic review of Topgolf is underway, including the possibility of a spin-off.

What is Earnings Call?
Fundamental Scores

MODG Profitability Score
Profitability Due Diligence

Topgolf Callaway Brands Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
ROIC is Increasing
Positive Revenue Growth Forecast
49/100
Profitability
Score

Topgolf Callaway Brands Corp's profitability score is 49/100. 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 36/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
36/100
Solvency
Score

Topgolf Callaway Brands Corp's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MODG Price Targets Summary
Topgolf Callaway Brands Corp

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

According to Wall Street analysts, the average 1-year price target for MODG is 15.97 USD with a low forecast of 10.1 USD and a high forecast of 39.9 USD.

Lowest
Price Target
10.1 USD
4% Upside
Average
Price Target
15.97 USD
64% Upside
Highest
Price Target
39.9 USD
311% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for MODG?

Click here to dive deeper.

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 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?

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

MODG News

Other Videos

Profile

Topgolf Callaway Brands Corp Logo
Topgolf Callaway Brands Corp

Country

United States of America

Industry

Leisure Products

Market Cap

1.8B USD

Dividend Yield

0%

Description

Callaway Golf Co. engages in the manufacture and distribution of golf equipment and accessories. The company is headquartered in Carlsbad, California and currently employs 24,800 full-time employees. The firm provides golf entertainment experiences, designs and manufactures premium golf equipment, and sells golf and active lifestyle apparel and other accessories. The firm operates through three segments: Topgolf, Golf Equipment and Active Lifestyle. The Topgolf segment includes the operations of the Company’s Topgolf business. The Golf Equipment segment includes the operations of the Company’s golf club and golf ball business. The Active Lifestyle segment includes the operations of the Company’s soft goods business marketed under the Callaway, TravisMathew, Jack Wolfskin and OGIO brand names. The company also includes Toptracer, Odyssey and World Golf Tour (WGT). The Company’s geographical regions include the United States, Europe, Asia and the Rest of the world.

Contact

CALIFORNIA
Carlsbad
2180 Rutherford Rd
+17609311771
www.callawaygolf.com

IPO

1992-02-28

Employees

24 800

Officers

President, CEO & Director
Mr. Oliver G. Brewer III
Executive VP, Chief Legal Officer & CFO
Mr. Brian P. Lynch
Executive VP & Chief Supply Chain Officer
Mr. Mark F. Leposky
Executive VP & President of Callaway Golf
Mr. Glenn F. Hickey
Chief Executive Officer of Topgolf International, Inc.
Mr. Arthur Francis Starrs III
Chief Operating Officer
Ms. Erin Chamberlin
Show More
Senior VP & Chief Accounting Officer
Ms. Jennifer Thomas
Vice President of Investor Relations & Corporate Communications
Ms. Katina Metzidakis
Chief People Officer
Ms. Maryam Morse
MD & President of Europe, Middle East & Africa
Mr. Neil Howie
Show Less

See Also

Discover More
What is the Intrinsic Value of one MODG stock?

The intrinsic value of one MODG stock under the Base Case scenario is 20.81 USD.

Is MODG stock undervalued or overvalued?

Compared to the current market price of 9.71 USD, Topgolf Callaway Brands Corp is Undervalued by 53%.

Back to Top