ESCALADE INC (ESCA)
Sporting & Athletic Goods, NEC
Latest Price
$19.47
TTM P/E
11.66
Normalized P/E
17.35
Div Yield
2.32%
Book Value
13.25
P/B Ratio
1.47
Valuation metrics
adjust assumptions →EPS: $0.99
Book value / share: $12.65
Formula: √(22.5 × EPS × BVPS)
Graham Number
$16.78
14% 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
43% 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: 17×
Formula: EPS × P/E
P/E Fair Value
$16.83
14% downside
Institutional Ownership
28.3% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Minerva Advisors LLC | 567.2K | $10.0M | 4.12% | -399 | 2026-06-30 |
| BlackRock, Inc. | 524.5K | $9.0M | 3.81% | -15.2K | 2026-06-30 |
| DIMENSIONAL FUND ADVISORS LP | 461.3K | $8.0M | 3.35% | +5.5K | 2026-06-30 |
| North Star Investment Management Corp. | 420.3K | $7.0M | 3.05% | -2.0K | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 358.6K | $6.0M | 2.60% | -39.3K | 2026-06-30 |
| GEODE CAPITAL MANAGEMENT, LLC | 215.7K | $4.0M | 1.57% | -8.0K | 2026-06-30 |
| STATE STREET CORP | 132.6K | $2.0M | 0.96% | -3.3K | 2026-06-30 |
| Bank of New York Mellon Corp | 91.6K | $1.0M | 0.67% | -567 | 2026-06-30 |
| Mork Capital Management, LLC | 80.0K | $1.0M | 0.58% | -- | 2026-06-30 |
| NORTHERN TRUST CORP | 77.6K | $1.0M | 0.56% | -5.9K | 2026-06-30 |