As of 2025-06-28, the Intrinsic Value of Escalade Inc (ESCA) is 34.28 USD. This ESCA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.21 USD, the upside of Escalade Inc is 141.30%.
The range of the Intrinsic Value is 23.83 - 62.10 USD
Based on its market price of 14.21 USD and our intrinsic valuation, Escalade Inc (ESCA) is undervalued by 141.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.83 - 62.10 | 34.28 | 141.3% |
| DCF (Growth 10y) | 27.49 - 66.25 | 38.18 | 168.7% |
| DCF (EBITDA 5y) | 22.62 - 30.39 | 25.72 | 81.0% |
| DCF (EBITDA 10y) | 25.96 - 35.64 | 29.90 | 110.4% |
| Fair Value | 25.07 - 25.07 | 25.07 | 76.44% |
| P/E | 15.57 - 19.04 | 17.44 | 22.7% |
| EV/EBITDA | 13.18 - 17.43 | 14.90 | 4.8% |
| EPV | 13.43 - 18.09 | 15.76 | 10.9% |
| DDM - Stable | 9.55 - 30.37 | 19.96 | 40.5% |
| DDM - Multi | 20.83 - 48.94 | 28.94 | 103.7% |
| Market Cap (mil) | 195.96 |
| Beta | 0.66 |
| Outstanding shares (mil) | 13.79 |
| Enterprise Value (mil) | 217.55 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.66% |
| Cost of Debt | 4.91% |
| WACC | 8.10% |