Escalade, Incorporated

Escalade, Incorporated

ESCAยทNASDAQ

$17.89

-1.1%
Consumer CyclicalLeisure

Escalade, Incorporated, together with its subsidiaries, manufactures, distributes, imports, and sells sporting goods in North America, Europe, and internationally. The company provides various sporting goods brands in basketball goals, archery, indoor and outdoor game recreation, and fitness products. It offers archery products under the Bear Archery, Trophy Ridge, Whisker Biscuit, Cajun Bowfishing, Karnage, Fletcher, SIK, BearX, and Rocket brand names; table tennis products under the STIGA and Ping-Pong brands; basketball goals under the Goalrilla, Goaliath, Silverback, Hoopstar, and Goalsetter brand names; and pickleball under the Onix, DURA, and Pickleball Now brands. The company also provides play systems under the Woodplay, Jack & June, and Childlife brands; fitness products under the STEP, Lifeline, Kettleworx, Natural Fitness, and PER4M brand names; safety products under the USWeight brand; hockey and soccer game tables under the Triumph Sports, Atomic, American Legend, Air Hockey, and HJ Scott brands; and billiard tables and accessories under the American Heritage Billiards, Brunswick Billiards, Gold Crown, Centennial, Cue&Case, Lucasi, Mizerak, PureX, Rage, Players, Minnesota Fats, and Mosconi brand names. In addition, it offers darting products under the Unicorn, Winmau, Arachnid, Accudart, and Nodor brands; water sports products under the RAVE Sports brand; and outdoor game products under the Victory Tailgate, Triumph Sports, Zume Games, and Viva Sol brand names. The company provides its products through sporting goods retailers, specialty dealers, online retailers, traditional department stores, and mass merchants. Escalade, Incorporated was founded in 1922 and is headquartered in Evansville, Indiana.

At a Glance

Live Snapshot
Market Cap$246.97M
EPS1.0000
P/E Ratio13.54
Earnings Date07/31/2026
Escalade, Incorporated

Escalade, Incorporated Fair Value Envelope

ESCA ยท NASDAQ

Our analysis suggests that ESCA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $17.89, this represents a potential HIDDEN relative to our calculated worth for Escalade, Incorporated.

Intrinsic Value
Current Price: $17.89

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$138.4M
+ Cash & Equivalents$11.9M
Firm Value$150.2M
- Debt$19.8M
Equity Value$130.5M
/ Shares Outstanding13,803,745B
DCF Value$9
OVERVALUED BY 47%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$26.0M
$21.8M
$18.3M
$15.3M
$12.8M
$10.7M
$9.0M
$7.5M
$6.3M
$5.3M
Maintenance CapEx
-$421.0K
-$352.8K
-$295.7K
-$247.8K
-$207.6K
-$174.0K
-$145.8K
-$122.2K
-$102.4K
-$85.8K
Owner Earnings
$25.6M
$21.4M
$18.0M
$15.0M
$12.6M
$10.6M
$8.9M
$7.4M
$6.2M
$5.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$23.7M
$18.4M
$14.3M
$11.1M
$8.6M
$6.7M
$5.2M
$4.0M
$3.1M
$2.4M
Terminal Value represents 29.7% of Enterprise Value