The Discounted Cash Flow (DCF) valuation of Escalade Inc (ESCA) is 15.27 USD. With the latest stock price at 15.23 USD, the upside of Escalade Inc based on DCF is 0.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 18.1% | 13.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 8.90 - 43.43 | 15.27 |
| Upside | -41.5% - 185.1% | 0.3% |