Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2024-05-01), Escalade's Intrinsic Value: Projected FCF is $18.46. The stock price of Escalade is $12.52. Therefore, Escalade's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.
The historical rank and industry rank for Escalade's Intrinsic Value: Projected FCF or its related term are showing as below:
ESCA'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.41 Med: 1.04 Max: 1.86
Current: 0.68
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Escalade was 1.86. The lowest was 0.41. And the median was 1.04.
ESCA's Price-to-Projected-FCF is ranked better than 72.84% of 567
companies
in the Travel & Leisure industry
Industry Median: 1.24
vs ESCA: 0.68
Escalade Intrinsic Value: Projected FCF Historical Data
The historical data trend for Escalade's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Competitive Comparison of Escalade's Intrinsic Value: Projected FCF
For the Leisure subindustry, Escalade's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Escalade's Price-to-Projected-FCF Distribution in the Travel & Leisure Industry
For the Travel & Leisure industry and Consumer Cyclical sector, Escalade's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Escalade's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Escalade's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
12.52
/
18.455441220452
=
0.68
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Escalade Intrinsic Value: Projected FCF Related Terms
Thank you for viewing the detailed overview of Escalade's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Escalade Inc manufactures and distributes sporting goods for a varied range of activities. These sports include archery, table tennis, basketball goals, trampoline, play systems, fitness, game tables like hockey and soccer, billiards, darting, and other outdoor games. These products are sold under the brand names like Goalrilla, Goalsetter, Woodplay, Silverback, Nodor, Rage, Child Life, among others. The geographic segments in which the company operates are North America, Europe and others out of which the major part of the revenue is generated from North America region.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
ESCA has been successfully added to your 