Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Durables
/
Topgolf Callaway Brands
MODG
Topgolf Callaway Brands
Rising Urban Costs And Digital Shift Will Erode Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 7 Analysts
Published
10 May 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$7.00
39.4% overvalued
intrinsic discount
09 Aug
US$9.76
Loading
1Y
-12.9%
7D
-1.0%
Author's Valuation
US$7.0
39.4% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$7.0
39.4% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-1b
4b
2014
2017
2020
2023
2025
2026
2028
Revenue US$4.0b
Earnings US$207.1m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-0.10%
Leisure revenue growth rate
0.15%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
12.17%
Calculation
US$207.13m
Earnings '28
x
8.72x
PE Ratio '28
=
US$1.81b
Market Cap '28
US$1.81b
Market Cap '28
/
184.05m
No. shares '28
=
US$9.81
Share Price '28
US$9.81
Share Price '28
Discounted to 2025 @ 11.93% p.a.
=
US$7.00
Fair Value '25
