The Discounted Cash Flow (DCF) valuation of Escalade Inc (ESCA) is 23.89 USD. With the latest stock price at 14.92 USD, the upside of Escalade Inc based on DCF is 60.1%.
Based on the latest price of 14.92 USD and our DCF valuation, Escalade Inc (ESCA) is a buy. buying ESCA stocks now will result in a potential gain of 60.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.9% | 8.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 18.64 - 33.27 | 23.89 |
| Upside | 24.9% - 123.0% | 60.1% |