The Discounted Cash Flow (DCF) valuation of Escalade Inc (ESCA) is 22.00 USD. With the latest stock price at 12.09 USD, the upside of Escalade Inc based on DCF is 82.0%.
Based on the latest price of 12.09 USD and our DCF valuation, Escalade Inc (ESCA) is a buy. buying ESCA stocks now will result in a potential gain of 82.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.8% | 8.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 18.19 - 27.95 | 22.00 |
| Upside | 50.4% - 131.2% | 82.0% |