ESCALADE INC (ESCA)
Sporting & Athletic Goods, NEC
Latest Price
$19.86
TTM P/E
17.73
Normalized P/E
19.42
Div Yield
2.28%
Book Value
12.82
P/B Ratio
1.55
Valuation metrics
adjust assumptions →EPS: $0.99
Book value / share: $12.65
Formula: √(22.5 × EPS × BVPS)
Graham Number
$16.78
15% downside
Norm. op. income: $20M (median of 7yr)
Tax rate: 21%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$11.03
44% downside
Base FCF: $31M (median of recent 5yr)
Growth: -15%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$9.24
53% downside
EPS: $0.99
Target P/E: 19×
Formula: EPS × P/E
P/E Fair Value
$18.81
5% downside
Institutional Ownership
30.1% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Minerva Advisors LLC | 567.6K | $9.0M | 4.12% | -- | 2026-03-31 |
| BlackRock, Inc. | 539.8K | $9.0M | 3.92% | -577 | 2026-03-31 |
| DIMENSIONAL FUND ADVISORS LP | 455.8K | $7.0M | 3.31% | -4.3K | 2026-03-31 |
| North Star Investment Management Corp. | 422.3K | $7.0M | 3.07% | -5.8K | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 397.9K | $6.0M | 2.89% | -- | 2026-03-31 |
| Rehmann Capital Advisory Group | 309.2K | $5.0M | 2.25% | -- | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 223.7K | $3.0M | 1.63% | +1.7K | 2026-03-31 |
| STATE STREET CORP | 135.8K | $2.0M | 0.99% | -4.6K | 2026-03-31 |
| Bank of New York Mellon Corp | 92.2K | $1.0M | 0.67% | -2.6K | 2026-03-31 |
| MORGAN STANLEY | 90.5K | $1.0M | 0.66% | -27.7K | 2026-03-31 |