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' recent performance was driven by a traffic rebound, steady equipment results, and raised guidance, fueling confidence in a turnaround. The company's value pricing strategy led to a surge in Topgolf traffic, lifting same-venue sales while maintaining margins. A recent sale of a 60% stake in Topgolf to Leonard Green & Partners resulted in a $1 billion debt repayment and a new $200 million stock repurchase program. Additionally, the company will change its name back to Callaway Golf Company. (Source: PRNewswire)

1.c. Company Highlights

2. Callaway Golf's Q4 Results Exceed Expectations, Sets Stage for 2026 Growth

In Q4, Callaway Golf's consolidated net sales reached $368 million, a 1% decline year-over-year, but still beat expectations. The company's golf equipment sales decreased by $11 million due to fewer product launches, while the soft goods segment saw a $7 million increase. The Q4 gross margin declined 220 basis points to 37.4% due to incremental tariffs. For the full year 2025, consolidated net sales were slightly down, primarily due to a 1.4% decrease in the soft goods segment. The actual EPS for the quarter came out at -$0.25, better than the estimated -$0.44.

Publication Date: Feb -22

📋 Highlights
  • Strategic Divestitures:: Sale of Jack Wolfskin ($290M) and 60% stake in Topgolf ($1.1B) generated $800M cash, transforming into a pure-play golf company.
  • Debt Reduction:: $1B Term Loan B debt repayment post-cash proceeds positioned the company as net cash positive.
  • Q4 Performance:: Golf equipment sales dropped $11M due to fewer launches, while soft goods rose $7M, but gross margin fell 220 bps to 37.4% from tariffs.
  • 2026 Guidance:: Revenue $1.98–$2.05B and adjusted EBITDA $170–$195M, with $100M free cash flow and $200M stock buyback plan.
  • Margin Focus:: Absorbing $75M tariff impact via pricing, mix changes, and product redesign, while exiting low-margin products to improve long-term profitability.

Financial Performance and Guidance

Callaway Golf provided guidance for 2026, with revenue expected to be in the range of $1.98 billion to $2.05 billion and adjusted EBITDA in the range of $170 million to $195 million. The company expects to generate approximately $100 million of free cash flow in 2026. Analysts estimate next year's revenue growth at 14.3%, indicating a positive outlook for the company. The company's capital allocation priority is to reinvest in the business, maintain a healthy balance sheet, and return capital to shareholders through a $200 million stock purchase program.

Operational Improvements and Margin Profile

The company is focusing on improving its margin profile through structural investments, including changing its product launch cadence and mix, reinvesting in fitting, and creating differentiated approaches. Callaway Golf has increased equipment gross margins by nearly 200 basis points last year, net of tariffs, and forecasts total company gross margins to be approximately flat this year despite $40 million of incremental tariffs. The company took select pricing to offset some of the tariff impact and aims to drive improvements in margins and strengthen the business over the long term.

Valuation and Outlook

With a P/S Ratio of 0.77 and an EV/EBITDA of 10.18, the company's valuation appears reasonable. The Dividend Yield stands at 8.36%, providing a relatively attractive return for investors. As the company continues to optimize its business and improve its margin profile, it is well-positioned for long-term growth. The company's net cash positive position and expected free cash flow generation in 2026 further support its prospects.

3. NewsRoom

Card image cap

Topgolf Callaway Brands Corp. (NYSE:MODG) Receives Consensus Rating of “Hold” from Analysts

Jan -26

Card image cap

Topgolf Callaway Brands Stunning Rise Necessitates A Recalibration

Jan -15

Card image cap

Topgolf's Leverage Declines: How Is Financial Flexibility Shaping Up?

Jan -12

Card image cap

This Adviser Put $9 Million Into a Golf Stock Up 55% Despite a $15 Million Quarterly Loss

Jan -09

Card image cap

MODG Stock Up 45% in 3 Months: Buy on Strength or Wait for a Dip?

Jan -07

Card image cap

Can Topgolf's Toast POS Rollout Unlock Better Venue Efficiency?

Jan -06

Card image cap

4 Stocks to Buy as the Leisure & Recreation Industry Looks Promising

Jan -06

Card image cap

Callaway Golf Introduces Chrome Tour, Chrome Tour X, and Chrome Soft Balls

Jan -06

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: 6.1/10

Value: 5.7

Growth: 3.0

Quality: 4.0

Yield: 8.0

Momentum: 8.5

Volatility: 7.3

1-Year Total Return ->

Stock-Card
Planet Fitness

A-Score: 5.1/10

Value: 3.3

Growth: 6.7

Quality: 6.8

Yield: 0.0

Momentum: 7.0

Volatility: 6.7

1-Year Total Return ->

Stock-Card
Mattel

A-Score: 4.8/10

Value: 6.1

Growth: 5.1

Quality: 6.5

Yield: 0.0

Momentum: 6.0

Volatility: 5.3

1-Year Total Return ->

Stock-Card
YETI

A-Score: 4.8/10

Value: 4.2

Growth: 8.0

Quality: 7.5

Yield: 0.0

Momentum: 5.0

Volatility: 4.3

1-Year Total Return ->

Stock-Card
Life Time Group Holdings

A-Score: 4.8/10

Value: 3.7

Growth: 7.3

Quality: 5.0

Yield: 0.0

Momentum: 7.0

Volatility: 5.7

1-Year Total Return ->

Stock-Card
Topgolf Callaway Brands

A-Score: 4.1/10

Value: 7.6

Growth: 4.1

Quality: 3.4

Yield: 0.0

Momentum: 7.5

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

14.68$

Current Price

14.68$

Potential

-0.00%

Expected Cash-Flows