Company Valuation: Escalade, Incorporated

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 213 138.4 276 198.2 186.2 254.7
Change - -35.05% 99.47% -28.19% -6.03% 36.78%
Enterprise Value (EV) 213 138.4 276 198.2 186.2 254.7
Change - -35.05% 99.47% -28.19% -6.03% 36.78%
P/E Ratio 8.97x 7.77x 28.3x 15.4x 13.6x 17.1x
PBR - - - - - -
PEG - -0.3x -0.6x 0.5x 2.11x 1.88x
Capitalization / Revenue 0.68x 0.44x 1.05x - 0.78x 1.04x
EV / Revenue 0x 0x 0x - 0x 1.04x
EV / EBITDA 0x 0x 0x - 0x 9.88x
EV / EBIT 0x 0x 0x - 0x 12.5x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.76 1.31 0.71 0.93 0.99 1.08
Distribution rate - - - - - -
Net sales 1 313.6 313.8 263.6 - 240.2 245.7
EBITDA 1 36.73 32.46 23.48 - 23.92 25.79
EBIT 1 31.9 26.32 17.81 - 18.73 20.34
Net income 1 24.4 17.99 9.829 12.99 13.7 14.97
Net Debt - - - - - -
Reference price 2 15.79 10.18 20.09 14.28 13.49 18.45
Nbr of stocks (in thousands) 13,489 13,590 13,737 13,877 13,804 13,805
Announcement Date 2/17/22 2/22/23 3/29/24 2/26/25 2/27/26 -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.19x - - - 255M
25.19x2.39x14.87x1.01% 5.82B
17.6x1.98x8.6x3.71% 3.99B
25.19x2.74x12.73x2.71% 3.68B
27.1x1.29x11.69x-.--% 3.02B
42.94x1.04x5.29x-.--% 2.45B
15.55x0.95x8.95x1.72% 1.62B
17.18x1.11x9.29x1.01% 1.25B
8.64x0.73x5.96x - 1.08B
39.7x - - 2.33% 917M
Average 23.63x 1.53x 9.67x 1.56% 2.41B
Weighted average by Cap. 24.63x 1.84x 10.85x 1.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ESCA Stock
  4. Valuation Escalade, Incorporated
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!