As of 2024-07-27, the Intrinsic Value of Escalade Inc (ESCA) is
22.01 USD. This ESCA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.95 USD, the upside of Escalade Inc is
%.
The range of the Intrinsic Value is 10.46 - 172.54 USD
22.01 USD
Intrinsic Value
ESCA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.46 - 172.54 |
22.01 |
47.2% |
| DCF (Growth 10y) |
11.05 - 160.90 |
22.04 |
47.4% |
| DCF (EBITDA 5y) |
11.87 - 21.88 |
15.32 |
2.5% |
| DCF (EBITDA 10y) |
12.26 - 28.93 |
18.00 |
20.4% |
| Fair Value |
20.51 - 20.51 |
20.51 |
37.18% |
| P/E |
13.31 - 17.29 |
16.10 |
7.7% |
| EV/EBITDA |
8.92 - 13.93 |
10.49 |
-29.9% |
| EPV |
6.73 - 25.82 |
16.27 |
8.9% |
| DDM - Stable |
12.01 - 70.65 |
41.33 |
176.5% |
| DDM - Multi |
24.62 - 108.09 |
39.61 |
164.9% |
ESCA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
207.21 |
| Beta |
0.26 |
| Outstanding shares (mil) |
13.86 |
| Enterprise Value (mil) |
260.45 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.72% |
| Cost of Debt |
31.43% |
| WACC |
10.45% |