Company Valuation: Escalade, Incorporated

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 213 138.4 276 198.2 186.2 265.6
Change - -35.05% 99.47% -28.19% -6.03% 42.64%
Enterprise Value (EV) 213 138.4 276 198.2 186.2 265.6
Change - -35.05% 99.47% -28.19% -6.03% 42.64%
P/E 8.97x 7.77x 28.3x 15.4x 13.6x 17.8x
PBR - - - - - -
PEG - -0.3x -0.6x 0.5x 2.11x 1.96x
Capitalization / Revenue 0.68x 0.44x 1.05x - 0.78x 1.08x
EV / Revenue 0x 0x 0x - 0x 1.08x
EV / EBITDA 0x 0x 0x - 0x 10.3x
EV / EBIT 0x 0x 0x - 0x 13.1x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.76 1.31 0.71 0.93 0.99 1.08
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 19.24
Nbr of stocks (in thousands) 13,489 13,590 13,737 13,877 13,804 13,805
Announcement Date 17/2/22 22/2/23 29/3/24 26/2/25 27/2/26 -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.81x - - - 266M
30.58x2.84x17.62x0.83% 6.72B
17.7x1.96x8.51x3.78% 3.94B
35.31x1.57x14.15x-.--% 3.48B
23x2.46x11.65x2.92% 3.32B
46.76x1.16x5.95x-.--% 2.65B
14.85x0.93x8.83x1.79% 1.72B
16.65x1.13x9.57x1.07% 1.38B
9.71x0.8x6.54x - 1.18B
45.9x12.27x29.15x1.6% 1.06B
Average 25.83x 2.79x 12.44x 1.5% 2.57B
Weighted average by Cap. 27.68x 2.38x 12.68x 1.5%

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