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 17/02/22 22/02/23 29/03/24 26/02/25 27/02/26 -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.27x - - - 26Cr
31.17x2.16x12.96x2.05% 958.27Cr
-139x8.93x-216.46x - 579.21Cr
14.77x1.3x10.76x3.17% 583.89Cr
20.85x2.12x12.22x1.13% 487.16Cr
15.83x1x7.96x2.74% 416.13Cr
14.54x0.71x7.5x4.01% 406.69Cr
26.32x0.83x7.42x1.25% 388Cr
17.61x1.89x8.04x3.95% 367.51Cr
18.29x0.41x7.23x3.09% 356.4Cr
Average 3.26x 2.15x -15.82x 2.67% 456.96Cr
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