Acushnet Holdings Corp (GOLF) is slightly overvalued and Hasbro Inc (HAS) is slightly undervalued.
Against our estimates of intrinsic value, HAS trades at the wider discount: a margin of safety of +6%, against -9% for GOLF.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 8.6% (average of 3 methods) values the shares at $76.50; the price of $83.20 is 9% above that value, and 78% of that value comes from beyond year five.
Leak Score 59/100 on 3 of 12 signals
Discounting its cash flows at 7.4% (average of 3 methods) values the shares at $92.06; the price of $86.91 is 6% below that value, and 81% of that value comes from beyond year five.
Leak Score 59/100 on 3 of 12 signals
| Metric | GOLF | HAS |
|---|---|---|
| Verdict | Slightly overvalued | Slightly undervalued |
| Price | $83.20 | $86.91 |
| Intrinsic value | $76.50 | $92.06 |
| Margin of safety | -9% | +6% |
| Leak Score | 59/100 (3/12) | 59/100 (3/12) |
| Market cap | $4.9B | $12.3B |
| Revenue growth, 5 years | 9.7% | -3.0% |
| Operating margin | 13.8% | 28.1% |
| Net margin | 8.1% | 16.0% |
| Return on equity | 25.4% | 167.8% |
| Debt to equity | 1.04 | 5.50 |
| P/E | 22.7x | 15.6x |
| Forward P/E | 20.2x | 13.4x |
| P/B | 5.3x | 17.4x |
| Dividend yield | 1.1% | 3.2% |