ESCALADE INC (ESCA)
Sporting & Athletic Goods, NEC · Consumer Discretionary · $272M
Intrinsic Value (Consensus)
$20.59
Current Price
$19.80
Margin of Safety
+4%
4% Below Intrinsic Value
Value: $21
Price: $20
Valuation Model Estimates
Current Price: $19.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance