Knowstox

Fundamentals snapshot

Callaway Golf Company

CALY · NYQ · Consumer Cyclical · Leisure

Current price

$14.44

52-week range

$8.39 - $20.28

Market cap

$2.58B

One-glance verdict

Undervalued

$34.79 our estimate vs market $14.44

Wall Street consensus: $20.40 (-41.4% lower than our fair-value estimate)

Balance sheet

Healthy

2.11x Stretched

Net cash $4.70M. Interest coverage shows how many times profit covers the interest bill.

What this company does

Callaway Golf Company

Callaway Golf makes and sells golf clubs, balls, and clothing under well-known brands like Callaway, Odyssey, and TravisMathew. The company earns its money selling these golf and lifestyle products through retail stores, online shops, and its own website. This matters because its strong brand recognition and diverse ways of reaching customers, from sporting goods stores to direct online sales, help it connect with a large and loyal base of golf enthusiasts.

Price history

How the share price has moved

—
Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Free cash flow by quarter (oldest to newest)
FY2024 Q3 $109.50M FY2024 Q4 $-25.00M FY2025 Q1 $-155.10M FY2025 Q2 $52.50M FY2025 Q3 $162.10M FY2025 Q4 $-114.90M FY2026 Q1 $-176.00M FY2026 Q2 $238.10M
Revenue $612.20M
Net income $75.20M
Diluted EPS 0.40
Operating cash flow $249.50M
Free cash flow $238.10M
Revenue $687.50M
Net income $93.10M
Diluted EPS 0.47
Operating cash flow $-169.00M
Free cash flow $-176.00M
Revenue $367.50M
Net income $-417.00M
Diluted EPS -2.27
Operating cash flow $63.90M
Free cash flow $-114.90M
Revenue $934.00M
Net income $-14.70M
Diluted EPS -0.08
Operating cash flow $228.40M
Free cash flow $162.10M
Revenue $1.11B
Net income $20.30M
Diluted EPS 0.11
Operating cash flow $126.90M
Free cash flow $52.50M
Revenue $1.09B
Net income $2.10M
Diluted EPS 0.01
Operating cash flow $-85.20M
Free cash flow $-155.10M
Revenue $371.40M
Net income $-1.51B
Diluted EPS -8.23
Operating cash flow $43.30M
Free cash flow $-25.00M
Revenue $1.01B
Net income $-3.60M
Diluted EPS -0.02
Operating cash flow $187.30M
Free cash flow $109.50M

Is it cheap or expensive?

Fair value $34.79 vs current price $14.44

Wall Street consensus is the average analyst price target: $20.40 (-41.4% lower than our fair-value estimate).

Our most-likely fair value is $34.79 a share — about 141.0% above today's price of $14.44, so the stock currently looks cheap (undervalued).

undervalued

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Base

Growth 3.5% · Discount 7.8% · Terminal 2.5%

$34.79

Bear

Growth 2.5% · Discount 7.8% · Terminal 2.5%

$32.82

Bull

Growth 8.0% · Discount 7.8% · Terminal 2.5%

$45.15

Is it drowning in debt?

Healthy

Net cash $4.7M - more cash than debt. Interest coverage 2.1x.

Net debt $-4.70M
Interest coverage 2.11x

Callaway Golf Company's profit covers its interest bill about 2.1 times over.

Healthy
Worse cushion Baseline Better cushion
CALY BASELINE Callaway Golf Company

Total debt $273.40M Interest coverage 2.11x This is the baseline the peer rows are being compared against.

Total debt $1.09B Interest coverage 5.04x +138% vs CALY Carries about 2.4x more debt cushion than CALY.

Total debt $253.03M Interest coverage 482.07x +22,705% vs CALY Carries about 228.1x more debt cushion than CALY.

Total debt $1.71B Interest coverage 1.72x -19% vs CALY Carries about 1.2x less debt cushion than CALY.

Total debt $2.29B Interest coverage 2.80x +32% vs CALY Carries about 1.3x more debt cushion than CALY.

What you should know

The case for and against CALY

3 Rewards 0 Risks

Rewards

  • Revenue grew 26.3% last year.
  • Returns 3.5% on equity, ahead of 25% of its peers.
  • Free cash flow was positive in 8/10 years.

Risks

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
33.58x
Forward P/E
16.29x
P/B
1.20x
P/S
1.21x
EV/EBITDA
10.49x
PEG ratio
0.72x

Profitability

How much profit each dollar creates

Gross margin
44.3%
Operating margin
17.3%
Net margin
-12.4%
ROE
3.5%
ROA
2.4%

Health

Liquidity and balance-sheet strength

Debt / equity
0.13x
Current ratio
3.04x
Quick ratio
1.57x
Total debt
$273.40M
Total cash
$278.10M

Growth

How the business has been compounding

Revenue TTM
$2.60B
Revenue 5Y CAGR
-10.0%
EPS TTM
0.43
EPS 5Y CAGR
-36.5%

Cash flow

How much cash the business throws off

Operating CF TTM
$372.80M
Free CF TTM
$302.20M
FCF margin
11.6%

Dividend

Shareholder payout

Yield
—
Payout ratio
0.0%
Last ex-div date
2020-05-26