Company Valuation: Escalade, Incorporated

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 213 138.4 276 198.2 186.2 263.5
Change - -35.05% 99.47% -28.19% -6.03% 41.5%
Enterprise Value (EV) 213 138.4 276 198.2 186.2 263.5
Change - -35.05% 99.47% -28.19% -6.03% 41.5%
P/E 8.97x 7.77x 28.3x 15.4x 13.6x 12.3x
PBR - - - - - -
PEG - -0.3x -0.6x 0.5x 2.11x 0.2x
Capitalization / Revenue 0.68x 0.44x 1.05x - 0.78x 1.07x
EV / Revenue 0x 0x 0x - 0x 1.07x
EV / EBITDA 0x 0x 0x - 0x 7.84x
EV / EBIT 0x 0x 0x - 0x 9.25x
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 19.14
Nbr of stocks (in thousands) 13,489 13,590 13,737 13,877 13,804 13,766
Announcement Date 2/17/22 A 2/22/23 A 3/29/24 A 2/26/25 A 2/27/26 A -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.27x - - - 263M
31.17x2.16x12.96x2.05% 9.58B
-139x8.93x-216.46x - 5.79B
14.77x1.3x10.76x3.17% 5.84B
20.85x2.12x12.22x1.13% 4.87B
15.83x1x7.96x2.74% 4.16B
14.54x0.71x7.5x4.01% 4.07B
26.32x0.83x7.42x1.25% 3.88B
17.61x1.89x8.04x3.95% 3.68B
18.29x0.41x7.23x3.09% 3.56B
Average 3.26x 2.15x -15.82x 2.67% 4.57B
Weighted average by Cap. 0.91x 2.40x -18.92x 2.57%

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