Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
ESCALADE INC
Bear Case (25th pct.)
-11.2% vs price
Base Case (Median)
4.3% vs price
Bull Case (75th pct.)
48.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $18.98 | -2.7% | High (40%) |
| PE Comparable | $31.37 | 60.8% | Medium (25%) |
| Graham Number | $21.73 | 11.4% | Medium (30%) |
| EV/EBITDA | $16.78 | -14.0% | Medium (20%) |
| EV/FCF | $37.03 | 89.8% | Medium (20%) |
| Earnings Power Value | $13.02 | -33.3% | Medium (50%) |
Based on 6 out of 7 methods, ESCA appears fairly valued at the current price of $19.51. The base case fair value of $20.35 implies 4.3% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.