image
Consumer Cyclical - Leisure - NASDAQ - US
$ 14.99
-6.02 %
$ 205 M
Market Cap
16.12
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one ESCA stock under the worst case scenario is HIDDEN Compared to the current market price of 15 USD, Escalade, Incorporated is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one ESCA stock under the base case scenario is HIDDEN Compared to the current market price of 15 USD, Escalade, Incorporated is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one ESCA stock under the best case scenario is HIDDEN Compared to the current market price of 15 USD, Escalade, Incorporated is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart ESCA

image
$17.0$17.0$16.5$16.5$16.0$16.0$15.5$15.5$15.0$15.0$14.5$14.5$14.0$14.0$13.5$13.5$13.0$13.0$12.5$12.515 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
252 M REVENUE
-4.57%
20 M OPERATING INCOME
12.31%
13 M NET INCOME
32.12%
36 M OPERATING CASH FLOW
-25.41%
3.93 M INVESTING CASH FLOW
302.01%
-35.8 M FINANCING CASH FLOW
28.88%
252 M REVENUE
271.30%
20 M OPERATING INCOME
150.87%
2.7 M NET INCOME
-52.36%
12.3 M OPERATING CASH FLOW
17.50%
-346 K INVESTING CASH FLOW
-6.46%
-8.18 M FINANCING CASH FLOW
48.10%
Balance Sheet Escalade, Incorporated
image
Current Assets 134 M
Cash & Short-Term Investments 4.19 M
Receivables 0
Other Current Assets 130 M
Non-Current Assets 92.5 M
Long-Term Investments 0
PP&E 23.4 M
Other Non-Current Assets 69.1 M
57.27 %10.34 %30.53 %Total Assets$226.3m
Current Liabilities 34.5 M
Accounts Payable 11.9 M
Short-Term Debt 7.59 M
Other Current Liabilities 15 M
Non-Current Liabilities 22.8 M
Long-Term Debt 19.2 M
Other Non-Current Liabilities 3.6 M
20.68 %13.23 %26.25 %33.56 %6.28 %Total Liabilities$57.3m
EFFICIENCY
Earnings Waterfall Escalade, Incorporated
image
Revenue 252 M
Cost Of Revenue 189 M
Gross Profit 62.2 M
Operating Expenses 43.3 M
Operating Income 20 M
Other Expenses 7.02 M
Net Income 13 M
300m300m250m250m200m200m150m150m100m100m50m50m00252m(189m)62m(43m)20m(7m)13mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
24.73% GROSS MARGIN
24.73%
7.95% OPERATING MARGIN
7.95%
5.16% NET MARGIN
5.16%
7.68% ROE
7.68%
5.74% ROA
5.74%
7.33% ROIC
7.33%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Escalade, Incorporated
image
50m50m40m40m30m30m20m20m10m10m00(10m)(10m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 13 M
Depreciation & Amortization 6.04 M
Capital Expenditures -2.04 M
Stock-Based Compensation 0
Change in Working Capital 17.8 M
Others -62 K
Free Cash Flow 34 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Escalade, Incorporated
image
ESCA has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
1.05% DIVIDEND YIELD
0.15 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.7000.7000.6000.6000.5000.5000.4000.4000.3000.3000.2000.2000.1000.1000.0000.0000.10.110.1150.1250.1250.1250.140.150.150.150.150.110.110.1150.1250.1250.1250.140.150.150.150.150.110.110.1150.1250.1250.140.140.150.150.150.110.430.110.440.1150.460.1250.500.1250.500.140.530.140.560.150.600.150.600.450.302015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership Escalade, Incorporated
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
28.5 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Escalade, Incorporated (ESCA) Q4 2024 Earnings Call Transcript Escalade, Incorporated (NASDAQ:ESCA ) Q4 2024 Earnings Conference Call February 26, 2025 11:00 AM ET Company Participants Patrick Griffin - Vice President, Corporate Development Walt Glazer - President and Chief Executive Officer Stephen Wawrin - Chief Financial Officer Conference Call Participants Rommel Dionisio - Aegis David Cohen - Minerva Operator Good morning, everyone, and welcome to the Escalade Fourth Quarter 2024 Results Conference Call. All the participants will be in a listen-only mode. seekingalpha.com - 1 month ago
Escalade Reports Fourth Quarter and Full Year 2024 Results EVANSVILLE, Ind. , Feb. 26, 2025 /PRNewswire/ -- Escalade, Inc. (Nasdaq: ESCA, or the "Company"), a leading manufacturer and distributor of sporting goods and indoor/outdoor recreational equipment, today announced results for the fourth quarter and full year 2024. prnewswire.com - 1 month ago
Escalade Announces Fourth Quarter and Full Year 2024 Results Conference Call Date EVANSVILLE, Ind. , Feb. 19, 2025 /PRNewswire/ -- Escalade, Inc. (NASDAQ: ESCA, or the "Company"), a leading manufacturer and distributor of sporting goods and indoor/outdoor recreational equipment, today announced that it will issue fourth quarter and full year 2024 results before the market opens on Wednesday, February 26, 2025. prnewswire.com - 2 months ago
Escalade, Inc. Appoints Armin Boehm as Chief Executive Officer and President EVANSVILLE, Ind. , Feb. 6, 2025 /PRNewswire/ -- Escalade, Inc. (NASDAQ: ESCA) announced today the appointment of Armin Boehm as Chief Executive Officer and President following an extensive search process as part of a planned succession. prnewswire.com - 2 months ago
Are Investors Undervaluing Escalade (ESCA) Right Now? Here at Zacks, our focus is on the proven Zacks Rank system, which emphasizes earnings estimates and estimate revisions to find great stocks. Nevertheless, we are always paying attention to the latest value, growth, and momentum trends to underscore strong picks. zacks.com - 3 months ago
Should Value Investors Buy Escalade (ESCA) Stock? Here at Zacks, our focus is on the proven Zacks Rank system, which emphasizes earnings estimates and estimate revisions to find great stocks. Nevertheless, we are always paying attention to the latest value, growth, and momentum trends to underscore strong picks. zacks.com - 4 months ago
Why Fast-paced Mover Escalade (ESCA) Is a Great Choice for Value Investors Escalade (ESCA) could be a great choice for investors looking to buy stocks that have gained strong momentum recently but are still trading at reasonable prices. It is one of the several stocks that made it through our 'Fast-Paced Momentum at a Bargain' screen. zacks.com - 4 months ago
Are Investors Undervaluing Escalade (ESCA) Right Now? Here at Zacks, our focus is on the proven Zacks Rank system, which emphasizes earnings estimates and estimate revisions to find great stocks. Nevertheless, we are always paying attention to the latest value, growth, and momentum trends to underscore strong picks. zacks.com - 4 months ago
Despite Fast-paced Momentum, Escalade (ESCA) Is Still a Bargain Stock Escalade (ESCA) could be a great choice for investors looking to buy stocks that have gained strong momentum recently but are still trading at reasonable prices. It is one of the several stocks that made it through our 'Fast-Paced Momentum at a Bargain' screen. zacks.com - 4 months ago
Escalade, Incorporated (ESCA) Q3 2024 Earnings Call Transcript Escalade, Incorporated (NASDAQ:ESCA ) Q3 2024 Earnings Conference Call October 24, 2024 11:00 AM ET Company Participants Patrick Griffin - Vice President, Corporate Development Walter Glazer - President and Chief Executive Officer Stephen Wawrin - Chief Financial Officer Conference Call Participants Rommel Dionisio - Aegis David Cohen - Minerva Operator Good day, and welcome to the Escalate Third Quarter 2024 Results Conference Call. [Operator Instructions] Please note this event is being recorded. seekingalpha.com - 5 months ago
Escalade Reports Third Quarter 2024 and Year to Date 2024 Results EVANSVILLE, Ind. , Oct. 24, 2024 /PRNewswire/ -- Escalade, Inc. (NASDAQ: ESCA, or the "Company"), a leading manufacturer and distributor of sporting goods and indoor/outdoor recreational equipment, today announced third quarter and year to date results for 2024. prnewswire.com - 5 months ago
Escalade Announces Third Quarter 2024 Results Conference Call Date EVANSVILLE, Ind. , Oct. 17, 2024 /PRNewswire/ -- Escalade, Inc. (NASDAQ: ESCA, or the "Company"), a leading manufacturer and distributor of sporting goods and indoor/outdoor recreational equipment, today announced that it will issue third quarter 2024 results before the market opens on Thursday, October 24, 2024. prnewswire.com - 6 months ago
8. Profile Summary

Escalade, Incorporated ESCA

image
COUNTRY US
INDUSTRY Leisure
MARKET CAP $ 205 M
Dividend Yield 1.05%
Description 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.
Contact 817 Maxwell Avenue, Evansville, IN, 47711 https://escaladeinc.com
IPO Date March 17, 1980
Employees 450
Officers Mr. Patrick J. Griffin Vice President of Corporate Development & Investor Relations and Director