Company Valuation: Escalade, Incorporated

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 213 138.4 276 198.2 186.2 286.6
Change - -35.05% 99.47% -28.19% -6.03% 53.92%
Enterprise Value (EV) 213 138.4 276 198.2 186.2 286.6
Change - -35.05% 99.47% -28.19% -6.03% 53.92%
P/E 8.97x 7.77x 28.3x 15.4x 13.6x 13.3x
PBR - - - - - -
PEG - -0.3x -0.6x 0.5x 2.11x 0.2x
Capitalization / Revenue 0.68x 0.44x 1.05x - 0.78x 1.17x
EV / Revenue 0x 0x 0x - 0x 1.17x
EV / EBITDA 0x 0x 0x - 0x 8.53x
EV / EBIT 0x 0x 0x - 0x 10.1x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.76 1.31 0.71 0.93 0.99 1.56
Distribution rate - - - - - -
Net sales 1 313.6 313.8 263.6 - 240.2 245.8
EBITDA 1 36.73 32.46 23.48 - 23.92 33.59
EBIT 1 31.9 26.32 17.81 - 18.73 28.49
Net income 1 24.4 17.99 9.829 12.99 13.7 21.67
Net Debt - - - - - -
Reference price 2 15.79 10.18 20.09 14.28 13.49 20.82
Nbr of stocks (in thousands) 13,489 13,590 13,737 13,877 13,804 13,766
Announcement Date 2/17/22 2/22/23 3/29/24 2/26/25 2/27/26 -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.35x - - - 287M
22.22x2.26x13.15x1.02% 5.25B
20.01x2.1x8.94x3.49% 4.3B
21.96x2.29x11.13x3.11% 3.09B
28.36x1.29x10.34x-.--% 2.95B
17.73x0.96x4.54x-.--% 2.44B
16.84x1.07x10.53x1.58% 1.99B
17.76x1.22x9.94x0.99% 1.52B
10.83x0.87x7.13x - 1.33B
48.59x12.99x30.85x1.51% 1.13B
Average 21.77x 2.78x 11.84x 1.46% 2.43B
Weighted average by Cap. 21.87x 2.25x 10.99x 1.6%

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