The Discounted Cash Flow (DCF) valuation of Escalade Inc (ESCA) is 15.26 USD. With the latest stock price at 16.49 USD, the upside of Escalade Inc based on DCF is -7.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 18.0% | 13.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 8.95 - 42.45 | 15.26 |
| Upside | -45.7% - 157.4% | -7.5% |