Download PDF

1. Company Snapshot

1.a. Company Description

Topgolf Callaway Brands Corp.designs, manufactures, and sells golf equipment, golf and lifestyle apparel, and other accessories.It operates through three segments: Topgolf; Golf Equipment; and Apparel, Gear and Other.


The Topgolf segment operates Topgolf venues equipped with technology-enabled hitting bays, multiple bars, dining areas, and event spaces, as well as Toptracer ball-flight tracking technology; and World Golf Tour digital golf game.The Golf Equipment segment provides drivers, fairway woods, hybrids, irons, wedges and packaged sets, putters, and pre-owned golf clubs under the Callaway and Odyssey brands, as well as golf balls under the Callaway Golf and Strata brands.The Apparel, Gear and Other segment offers golf apparel and footwear; golf accessories, including golf bags, golf gloves, headwear, and practice aids under the Callaway brand; and golf and lifestyle apparel, hats, luggage and accessories, footwear, belts, facemasks, sunglasses, socks, and underwear under the TravisMathew brand.


This segment also provides storage gear for sport and personal use, such as backpacks; travel, duffel, and golf bags; and storage gear accessories, as well as outerwear, headwear, and accessories under the OGIO brand.In addition, it offers outdoor apparel comprising jackets, trousers, dresses, skirts, and tops; and footwear and outdoor equipment, including packs and bags, travel bags, tents, sleeping bags, and accessories under the Jack Wolfskin brand.The company sells its products through golf retailers, sporting goods retailers, on-line retailers, mass merchants, department stores, third-party distributors, and mail order stores, as well as through its websites in the United States and approximately 120 countries.


The company was formerly known as Callaway Golf Company and changed its name to Topgolf Callaway Brands Corp.in September 2022.Topgolf Callaway Brands Corp.


was incorporated in 1982 and is headquartered in Carlsbad, California.

Show Full description

1.b. Last Insights on MODG

Topgolf Callaway Brands Corp.'s recent performance has been driven by optimism surrounding a potential sale of the company. Reports suggest a tentative acquisition by Leonard Green, leading to increased investor confidence. Additionally, the company's Q3 earnings report showed stability, and its strategic refocus on core golf brands is expected to drive growth. Topgolf Callaway was upgraded to a Zacks Rank #1 (Strong Buy), indicating growing optimism about its earnings prospects. A potential separation from Topgolf could unlock significant value.

1.c. Company Highlights

2. Topgolf Callaway Brands' Q3 2025 Earnings: A Strong Performance

Topgolf Callaway Brands reported a robust financial performance in Q3 2025, with consolidated revenues reaching $934 million, a 3% increase year-over-year. The revenue growth was driven by both the Topgolf and Golf Equipment segments. The company's adjusted EBITDA also exceeded expectations, contributing to the overall positive performance. Notably, the actual EPS came out at '-0.05', significantly better than the estimated '-0.21'. The Golf Equipment segment saw revenue growth year-over-year, and excluding the impact of tariffs, the segment experienced its third consecutive quarter of underlying gross margin expansion.

Publication Date: Nov -11

📋 Highlights
  • Golf Equipment Revenue Growth:: Revenue increased year-over-year with third consecutive quarter of gross margin expansion (excluding tariffs), driven by strong U.S. market growth (+2% YoY).
  • Topgolf Segment Performance:: Revenue up 4% YoY and positive same venue sales of 1.2%, fueled by traffic growth and value initiatives (e.g., flexible bay booking, food-beverage innovations).
  • Full-Year Revenue Guidance Raised:: Adjusted guidance to $3.90B–$3.94B (up $60M midpoint) and EBITDA to $490M–$510M (up $40M midpoint), reflecting strong execution across both segments.
  • Liquidity and Debt Reduction:: Available liquidity surged to $1.25B (+$391M), driven by $270M cash from operations and Jack Wolfskin sale, lowering net debt leverage to 3.8x from 4.6x.
  • Q4 Revenue and EBITDA Outlook:: Consolidated revenue forecast at $763M–$803M vs. $810M in Q4 2024, with adjusted EBITDA expected at $13M–$33M (vs. $83M YoY), citing headwinds from tariffs and costs.

Segment Performance

The Golf Equipment segment performed strongly, driven by excellent market conditions, with the U.S. market up 2% year-to-date. The Topgolf segment also exceeded expectations, with revenue up 4% year-over-year and a transition to positive same venue sales of 1.2% for the quarter. This was driven by continued positive momentum in traffic and the company's new value initiatives, which included variability on bay timing and new offerings in the food and beverage sector.

Guidance and Outlook

The company raised its full-year 2025 revenue guidance to a range of $3.90 billion to $3.94 billion, up $60 million at the midpoint. The full-year adjusted EBITDA guidance range was also raised to $490 million to $510 million, up $40 million at the midpoint. For 2026, analysts estimate revenue growth at 0.8%. The company's available liquidity increased $391 million to $1.25 billion, primarily due to $270 million of cash from operations and the sale of Jack Wolfskin.

Valuation Metrics

To understand what's priced in, we can look at the company's valuation metrics. The current P/S Ratio is 0.48, and the EV/EBITDA is -2.85. The ROE is -61.44%, and the Net Debt / EBITDA is -1.02. These metrics suggest that the market is pricing in a challenging year for the company, but the recent strong performance could be a positive indicator for future growth.

Tariff Impact and Future Initiatives

The company mentioned that if existing tariff rates hold, the impact for 2026 would be a little more than double this year's impact, which was around $40 million. To mitigate this, the company is focusing on its value initiatives and introducing new offerings, such as per player pricing, online booking, and mobile ordering. The company is also planning to open 3 new venues next year, which could contribute to future growth.

3. NewsRoom

Card image cap

Topgolf Callaway: Leonard Green's Takeover Signals A New Chapter For The Entertainment Golf Giant

Dec -03

Card image cap

Topgolf Callaway Brands Corp. (MODG) Discusses Sale of Majority Stake in Topgolf and Strategic Refocus on Core Golf Brands Transcript

Dec -01

Card image cap

Geode Capital Management LLC Cuts Stock Holdings in Topgolf Callaway Brands Corp. $MODG

Nov -29

Card image cap

Best Momentum Stocks to Buy for Nov. 28

Nov -28

Card image cap

New Strong Buy Stocks for Nov. 28: MODG, NWFL, and More

Nov -28

Card image cap

Topgolf Callaway (MODG) Upgraded to Strong Buy: Here's What You Should Know

Nov -27

Card image cap

Topgolf Callaway Brands to Participate in Jefferies Virtual Fireside Chat

Nov -24

Card image cap

Topgolf Celebrates Milestone 100th U.S. Venue with Opening in New Braunfels on Dec. 5

Nov -20

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (5.56%)

6. Segments

Topgolf

Expected Growth: 7%

Topgolf's 7% growth driven by increasing popularity of entertainment and experiential leisure activities, expansion into new markets, and strategic partnerships. Additionally, investments in technology and digital platforms enhance customer experience, while growing membership programs and corporate events contribute to revenue growth.

Golf Equipment

Expected Growth: 5%

Topgolf Callaway Brands Corp.'s golf equipment segment growth is driven by increasing popularity of golf, expansion into new markets, strategic partnerships, and innovative product offerings. Additionally, the company's focus on digital marketing and e-commerce platforms has enhanced customer engagement, contributing to a 5% growth rate.

Active Lifestyle

Expected Growth: 4%

Topgolf's Active Lifestyle segment growth is driven by increasing demand for experiential entertainment, expansion into new markets, and strategic partnerships. The brand's unique blend of golf, food, and socializing resonates with millennials and Gen Z, fueling growth. Additionally, investments in digital platforms and loyalty programs enhance customer engagement, contributing to the segment's 4% growth.

7. Detailed Products

Golf Clubs

Topgolf Callaway Brands Corp. offers a wide range of golf clubs, including drivers, fairways, hybrids, irons, wedges, and putters, designed for golfers of all skill levels.

Golf Balls

Topgolf Callaway Brands Corp. manufactures high-quality golf balls designed for distance, accuracy, and control, suitable for golfers of all skill levels.

Apparel and Accessories

Topgolf Callaway Brands Corp. offers a range of apparel and accessories, including shirts, pants, hats, bags, and gloves, designed for comfort, style, and performance.

Topgolf Venues

Topgolf Callaway Brands Corp. operates entertainment venues that combine golf, food, and fun, offering a unique social experience for players of all skill levels.

Toptracer Technology

Topgolf Callaway Brands Corp. offers Toptracer, a ball-tracking technology that provides real-time data and analytics to help golfers improve their game.

8. Topgolf Callaway Brands Corp.'s Porter Forces

Forces Ranking

Threat Of Substitutes

Topgolf Callaway Brands Corp. faces moderate threat from substitutes, as customers have alternative options for entertainment and golfing experiences. However, the company's unique blend of technology, food, and beverage offerings helps to differentiate it from competitors.

Bargaining Power Of Customers

Customers have limited bargaining power due to Topgolf Callaway Brands Corp.'s strong brand reputation and unique offerings. The company's focus on customer experience and loyalty programs also helps to reduce customer bargaining power.

Bargaining Power Of Suppliers

Suppliers have limited bargaining power due to Topgolf Callaway Brands Corp.'s large scale of operations and diversified supply chain. The company's ability to negotiate prices and terms with suppliers also reduces supplier bargaining power.

Threat Of New Entrants

The threat of new entrants is low due to the high barriers to entry in the golf and entertainment industry. Topgolf Callaway Brands Corp.'s established brand and significant investments in technology and infrastructure make it difficult for new entrants to compete.

Intensity Of Rivalry

The intensity of rivalry in the golf and entertainment industry is moderate, with several established players competing for market share. However, Topgolf Callaway Brands Corp.'s unique offerings and strong brand reputation help to differentiate it from competitors and reduce the intensity of rivalry.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 29.98%
Debt Cost 3.95%
Equity Weight 70.02%
Equity Cost 13.13%
WACC 10.37%
Leverage 42.82%

11. Quality Control: Topgolf Callaway Brands Corp. passed 3 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Hasbro

A-Score: 5.6/10

Value: 5.7

Growth: 3.0

Quality: 4.1

Yield: 8.0

Momentum: 6.0

Volatility: 7.0

1-Year Total Return ->

Stock-Card
Planet Fitness

A-Score: 5.1/10

Value: 3.3

Growth: 6.7

Quality: 5.8

Yield: 0.0

Momentum: 7.5

Volatility: 7.7

1-Year Total Return ->

Stock-Card
YETI

A-Score: 4.6/10

Value: 5.1

Growth: 8.1

Quality: 7.6

Yield: 0.0

Momentum: 2.5

Volatility: 4.0

1-Year Total Return ->

Stock-Card
Mattel

A-Score: 4.4/10

Value: 6.0

Growth: 5.1

Quality: 6.3

Yield: 0.0

Momentum: 3.5

Volatility: 5.3

1-Year Total Return ->

Stock-Card
Life Time Group Holdings

A-Score: 4.4/10

Value: 3.3

Growth: 7.3

Quality: 4.2

Yield: 0.0

Momentum: 6.0

Volatility: 5.3

1-Year Total Return ->

Stock-Card
Topgolf Callaway Brands

A-Score: 3.8/10

Value: 9.1

Growth: 4.1

Quality: 3.2

Yield: 0.0

Momentum: 4.0

Volatility: 2.3

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

11.51$

Current Price

11.51$

Potential

-0.00%

Expected Cash-Flows