The Discounted Cash Flow (DCF) valuation of Escalade Inc (ESCA) is 22.01 USD. With the latest stock price at 14.95 USD, the upside of Escalade Inc based on DCF is 47.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 15.4% | 10.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 10.46 - 172.54 | 22.01 |
| Upside | -30.0% - 1054.1% | 47.2% |