Escalade Inc
NASDAQ:ESCA

Watchlist Manager
Escalade Inc Logo
Escalade Inc
NASDAQ:ESCA
Watchlist
Price: 12.57 USD -0.63% Market Closed
Market Cap: 173.5m USD

Relative Value

The Relative Value of one ESCA stock under the Base Case scenario is hidden USD. Compared to the current market price of 12.57 USD, Escalade Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ESCA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
54
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2
Forward
0.7
vs History
47
vs Industry
31
Median 3Y
15.1
Median 5Y
13.6
Industry
19.2
Forward
13.4
vs History
39
vs Industry
56
Median 3Y
5.2
Median 5Y
5.5
Industry
11.8
vs History
46
vs Industry
24
Median 3Y
20.6
Median 5Y
10.2
Industry
19.4
vs History
82
vs Industry
52
Median 3Y
1.2
Median 5Y
1.2
Industry
1.7
vs History
74
vs Industry
51
Median 3Y
0.9
Median 5Y
0.9
Industry
1.4
Forward
0.8
vs History
90
vs Industry
46
Median 3Y
3.5
Median 5Y
3.5
Industry
4.2
vs History
49
vs Industry
30
Median 3Y
9.1
Median 5Y
7.9
Industry
10.4
Forward
8
vs History
47
vs Industry
28
Median 3Y
12
Median 5Y
9.5
Industry
15.6
Forward
10.3
vs History
42
vs Industry
54
Median 3Y
5.8
Median 5Y
6
Industry
12.2
vs History
23
vs Industry
46
Median 3Y
6.2
Median 5Y
5.2
Industry
14.2
vs History
79
vs Industry
51
Median 3Y
1
Median 5Y
1
Industry
1.4

Multiples Across Competitors

ESCA Competitors Multiples
Escalade Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Escalade Inc
NASDAQ:ESCA
173.5m USD 0.7 13.7 7.9 10.1
JP
Bandai Namco Holdings Inc
TSE:7832
2.8T JPY 2.2 20.9 10.7 13.2
US
Hasbro Inc
NASDAQ:HAS
11.4B USD 2.6 -20.4 13.8 16
JP
Shimano Inc
TSE:7309
1.4T JPY 3.1 28.2 12.9 19.4
UK
Games Workshop Group PLC
LSE:GAW
6.5B GBP 10.5 33.2 21 24.5
US
Mattel Inc
NASDAQ:MAT
6.6B USD 1.3 15.2 9.9 12.6
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
42.5B CNY 2.3 23.7 23.8 23.8
CA
BRP Inc
TSX:DOO
7.8B CAD 1 319 10.2 18.3
US
Acushnet Holdings Corp
NYSE:GOLF
4.9B USD 1.9 22.1 15.5 18.3
US
Brunswick Corp
NYSE:BC
4.6B USD 0.9 -19.2 10.9 21.8
US
Polaris Inc
NYSE:PII
3.8B USD 0.5 -25.1 13.6 93.4
P/E Multiple
Earnings Growth PEG
US
Escalade Inc
NASDAQ:ESCA
Average P/E: 59.5
13.7
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
20.9
6%
3.5
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -20.4
29%
N/A
JP
Shimano Inc
TSE:7309
28.2
1%
28.2
UK
Games Workshop Group PLC
LSE:GAW
33.2
4%
8.3
US
Mattel Inc
NASDAQ:MAT
15.2
3%
5.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.7
26%
0.9
CA
BRP Inc
TSX:DOO
319
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
22.1
7%
3.2
US
Brunswick Corp
NYSE:BC
Negative Multiple: -19.2
38%
N/A
US
Polaris Inc
NYSE:PII
Negative Multiple: -25.1
23%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Escalade Inc
NASDAQ:ESCA
Average EV/EBITDA: 13.6
7.9
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.7
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
13.8
14%
1
JP
Shimano Inc
TSE:7309
12.9
9%
1.4
UK
Games Workshop Group PLC
LSE:GAW
21
4%
5.3
US
Mattel Inc
NASDAQ:MAT
9.9
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.8
37%
0.6
CA
BRP Inc
TSX:DOO
10.2
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
15.5
7%
2.2
US
Brunswick Corp
NYSE:BC
10.9
3%
3.6
US
Polaris Inc
NYSE:PII
13.6
9%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Escalade Inc
NASDAQ:ESCA
Average EV/EBIT: 24.7
10.1
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
13.2
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16
16%
1
JP
Shimano Inc
TSE:7309
19.4
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
24.5
4%
6.1
US
Mattel Inc
NASDAQ:MAT
12.6
3%
4.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.8
33%
0.7
CA
BRP Inc
TSX:DOO
18.3
11%
1.7
US
Acushnet Holdings Corp
NYSE:GOLF
18.3
6%
3.1
US
Brunswick Corp
NYSE:BC
21.8
6%
3.6
US
Polaris Inc
NYSE:PII
93.4
26%
3.6