ESCALADE INC (ESCA)
Sporting & Athletic Goods, NEC · Consumer Discretionary · $251M
Intrinsic Value (Consensus)
$20.59
Current Price
$18.26
Margin of Safety
+12.8%
12.8% Below Intrinsic Value
Value: $21
Price: $18
Valuation Model Estimates
Current Price: $18.26
DCF (Discounted Cash Flow)
$36.21
Graham Number
$16.74
Earnings Power Value
$9.61
Relative Value (P/E)
$19.80
Dividend Discount Model
$3.90
Consensus Value
$20.59
Model Assumptions
Discount Rate
10.3%
Growth Rate
6.5%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
61
Profitability
15/25
Strength
24/25
Valuation
15/25
Growth
7/25
Financial Health Signals
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
High free cash flow yield (11.3%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $0.99
- EPS (Forward)
- $1.05
- Book Value
- $12.59
- P/E Ratio
- 20.0
- Forward P/E
- 18.8
- PEG Ratio
- —
- ROE
- 7.9%
- Debt/Equity
- 11%
- Revenue Growth
- -4.5%
- Earnings Growth
- 6.5%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance