US · ESCA
Escalade, Incorporated
- Sector
- Consumer Cyclical · Leisure
- Headquarters
- Evansville, IN 47711
- Website
- escaladeinc.com
Price · as of 2025-12-31
$18.21
Market cap 198.77M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.24 | +71.55% |
| Intrinsic Value(DCF) | $5.88 | -67.71% |
| Graham-Dodd Method(GD) | $5.46 | -69.99% |
| Graham Formula(GF) | $3.71 | -79.62% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $3.37 | $87.29 | $0.00 | $2.83 | $6.51 |
| 2012 | $3.68 | $42.88 | $0.00 | $0.00 | $0.00 |
| 2013 | $7.38 | $47.21 | $18.25 | $4.04 | $13.54 |
| 2014 | $10.47 | $30.49 | $0.00 | $3.94 | $0.00 |
| 2015 | $8.62 | $31.46 | $0.00 | $3.08 | $16.78 |
| 2016 | $8.83 | $32.76 | $0.00 | $3.06 | $12.63 |
| 2017 | $9.48 | $23.48 | $0.00 | $4.27 | $13.40 |
| 2018 | $8.48 | $55.02 | $0.00 | $6.65 | $10.44 |
| 2019 | $5.71 | $36.56 | $0.00 | $1.92 | $5.45 |
| 2020 | $19.01 | $97.75 | $188.75 | $8.81 | $105.77 |
| 2021 | $10.75 | $71.55 | $155.57 | $8.77 | $39.23 |
| 2022 | $11.18 | $56.42 | $53.22 | $6.17 | $10.78 |
| 2023 | $12.89 | $52.13 | $0.00 | $5.74 | $0.00 |
| 2024 | $14.47 | $35.03 | $0.00 | $4.83 | $3.49 |
| 2025 | $14.69 | $31.24 | $0.00 | $5.46 | $3.71 |
AI valuation
Our deep-learning model estimates Escalade, Incorporated's (ESCA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.24
- Current price
- $18.21
- AI upside
- +71.55%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$5.88
-67.71% upside
Graham-Dodd
$5.46
-69.99% upside
Graham Formula
$3.71
-79.62% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ESCA | Escalade, Incorporated | $18.21 | 198.77M | +72% | -68% | -70% | -80% | 14.76 | 1.17 | 0.84 | 9.38 | 194.03 | 1.92 | 26.68% | 7.80% | 5.70% | 8.01% | 7.64% | 6.11% | 0.11 | 13.38 | 4.28 | 0.39 | 0.35 | 761.00% | -451.00% | -1620.00% | 14.09% | 1.02 | 15.29% | 4.09% | 60.40% | 12.92% | 11.22 | 7.37 | 0.88 | 5.46 |
| AIIO | Robo.ai Inc. | $0.14 | 40.97M | +21,925% | +167,608% | — | +23,370% | -0.93 | -2.56 | 13.37 | -1.09 | — | -2.56 | 22.24% | -795.13% | -1438.39% | -16037.70% | -892.74% | -166.31% | -0.33 | -2.46 | 0.32 | 0.19 | -0.12 | -3587.00% | -6787.00% | -12327.00% | 20.82% | 0.33 | 312.63% | 0.00% | 0.00% | 0.00% | -1.90 | 5.42 | 15.08 | -33.34 |
| CLAR | Clarus Corporation | $3.16 | 121.35M | +1,327% | -46% | — | — | -3.15 | 0.71 | 0.62 | -14.56 | -0.77 | 0.83 | 35.04% | -26.63% | -19.78% | -19.91% | -22.66% | -13.25% | 0.07 | — | 4.93 | 2.50 | 3.07 | 40741.00% | -759.00% | -15409.00% | -8.51% | -0.20 | -4.52% | 2.32% | -7.30% | 95.45% | -1.94 | -9.70 | 0.52 | 0.37 |
| CRMT | America's Car-Mart, Inc. | $19.96 | 165.56M | +671% | +19% | +323% | -5% | 24.94 | 0.78 | 0.32 | 12.69 | — | 0.82 | 47.80% | 6.74% | 1.29% | 3.45% | 5.48% | 1.16% | 1.48 | 1.33 | 3.83 | 3.22 | 8.27 | -14745.00% | -21.00% | -3427.00% | -11.76% | -0.13 | -3.91% | 0.01% | 0.20% | 0.11% | 13.68 | -24.38 | 0.92 | 2.69 |
| DOGZ | Dogness (International) C… | $1.43 | 19.18M | +2,718% | +401% | +277% | — | -29.96 | 1.56 | 7.38 | -56.69 | — | 1.59 | 24.27% | -31.71% | -24.63% | -5.86% | -5.76% | -4.72% | 0.16 | — | 3.35 | 2.33 | -0.87 | -3091.00% | 3947.00% | -8329.00% | -0.30% | 0.09 | -0.48% | 0.00% | 0.00% | 6.18% | -23.64 | -342.62 | 7.50 | 4.82 |
| FNKO | Funko, Inc. | $5.00 | 273.71M | +433% | -28% | -90% | — | -30.96 | 2.00 | 0.44 | 9.53 | — | -8.94 | 41.39% | 1.24% | -1.40% | -6.48% | 2.56% | -1.99% | 1.12 | 0.63 | 0.94 | 0.51 | 3.11 | -9122.00% | -422.00% | -226237.00% | 19.45% | 0.40 | 17.85% | 0.00% | 0.00% | 21.49% | 53.28 | 7.63 | 0.66 | 1.89 |
| GDHG | GOLDEN HEAVEN GROUP HOLDI… | $1.80 | 4.43M | +674,098% | +5,641% | +9,536% | +13,189% | -0.37 | 0.02 | 0.21 | 20.50 | -0.04 | 0.02 | 50.18% | -44.46% | -56.21% | -6.50% | -7.75% | -5.93% | 0.04 | -546.52 | 25.01 | 19.78 | 21.35 | 82564.00% | -3155.00% | -71406.00% | 601.56% | 4.30 | 21.60% | 0.00% | 0.00% | 2183.29% | 11.13 | -3.99 | -4.95 | 1.13 |
| JAKK | JAKKS Pacific, Inc. | $21.86 | 246.35M | — | -62% | +8% | — | — | 0.94 | 0.41 | 10.75 | — | 1.10 | 32.43% | 2.49% | 1.73% | — | — | — | 0.37 | 30.19 | 1.82 | 1.30 | 1.53 | — | — | — | -0.46% | 0.06 | — | 0.00% | — | 0.00% | 19.25 | -255.61 | 0.48 | 2.32 |
| NOMA | Nomadar Corp. | $4.00 | 50.69M | — | — | — | — | — | — | — | — | — | — | 21.27% | -17013.84% | -17108.92% | — | — | — | -0.36 | -178.95 | 0.02 | 0.02 | -0.36 | — | — | — | — | -0.56 | — | — | 0.00% | — | — | — | — | — |
| PLBY | Playboy, Inc. | $1.91 | 178.33M | +1,366% | +204% | — | +439% | -1.28 | -13.18 | 0.88 | -7.09 | — | -0.51 | 64.02% | -43.77% | -68.37% | -416.11% | -25.22% | -25.66% | -26.13 | -2.15 | 1.03 | 0.71 | -4.44 | -5889.00% | -1876.00% | -5431.00% | -21.00% | -0.34 | -10.62% | 0.00% | 0.00% | 22.31% | -5.37 | -12.76 | 2.35 | -3.38 |
| SGC | Superior Group of Compani… | $9.93 | 158.57M | +697% | -47% | -26% | -8% | 17.45 | 1.05 | 0.37 | 8.62 | 49.60 | 1.44 | 38.99% | 3.65% | 2.12% | 6.06% | 6.09% | 2.87% | 0.51 | 3.25 | 2.68 | 1.63 | 2.43 | 3519.00% | 412.00% | -6080.00% | 13.84% | 0.33 | 10.18% | 4.43% | 77.30% | 11.93% | 14.13 | 10.06 | 0.52 | 3.01 |
About Escalade, Incorporated
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.
- CEO
- Patrick J. Griffin
- Employees
- 450
- Beta
- 0.72
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.88 ÷ $18.21) − 1 = -67.71% (DCF, example).