The Discounted Cash Flow (DCF) valuation of Escalade Inc (ESCA) is 27.23 USD. With the latest stock price at 18.21 USD, the upside of Escalade Inc based on DCF is 49.5%.
Based on the latest price of 18.21 USD and our DCF valuation, Escalade Inc (ESCA) is a buy. buying ESCA stocks now will result in a potential gain of 49.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.8% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 19.57 - 45.77 | 27.23 |
| Upside | 7.5% - 151.3% | 49.5% |