Company Valuation: Escalade, Incorporated

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 213 138.4 276 198.2 186.2 287.3
Change - -35.05% 99.47% -28.19% -6.03% 54.28%
Enterprise Value (EV) 213 138.4 276 198.2 186.2 287.3
Change - -35.05% 99.47% -28.19% -6.03% 54.28%
P/E 8.97x 7.77x 28.3x 15.4x 13.6x 13.4x
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 8.55x
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 20.87
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.($)
13.38x - - - 287M
21.51x2.2x12.6x1.08% 5.07B
19.4x2.05x8.73x3.6% 4.2B
21.23x2.2x10.61x3.15% 3.01B
27.23x1.24x9.94x-.--% 2.84B
17.24x0.75x3.55x-.--% 2.37B
15.77x1.05x9.53x1.6% 2.01B
15.9x1.11x9.15x1.09% 1.41B
9.68x0.8x6.51x - 1.2B
46.78x12.51x29.71x1.57% 1.09B
Average 20.81x 2.66x 11.15x 1.51% 2.35B
Weighted average by Cap. 20.99x 2.15x 10.40x 1.66%

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