GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Escalade Inc (FRA:ED9) » Definitions » Cyclically Adjusted FCF per Share

Escalade (FRA:ED9) Cyclically Adjusted FCF per Share : €0.90 (As of Mar. 2025)


View and export this data going back to . Start your Free Trial

What is Escalade Cyclically Adjusted FCF per Share?

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Escalade's adjusted free cash flow per share for the three months ended in Mar. 2025 was €0.217. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is €0.90 for the trailing ten years ended in Mar. 2025.

During the past 12 months, Escalade's average Cyclically Adjusted FCF Growth Rate was 25.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 22.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 10.60% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 2.50% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Escalade was 60.90% per year. The lowest was -12.40% per year. And the median was 3.55% per year.

As of today (2025-06-27), Escalade's current stock price is €11.60. Escalade's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was €0.90. Escalade's Cyclically Adjusted Price-to-FCF of today is 12.89.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Escalade was 47.94. The lowest was 7.54. And the median was 19.55.


Escalade Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Escalade's Cyclically Adjusted FCF per Share 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.

* Premium members only.

Escalade Cyclically Adjusted FCF per Share Chart

Escalade Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.47 0.46 0.52 0.80 0.93

Escalade Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.69 0.78 0.90 0.93 0.90

Competitive Comparison of Escalade's Cyclically Adjusted FCF per Share

For the Leisure subindustry, Escalade's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-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 Cyclically Adjusted Price-to-FCF Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Escalade's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Escalade's Cyclically Adjusted Price-to-FCF falls into.


;
;

Escalade Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Escalade's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2025 (Change)*Current CPI (Mar. 2025)
=0.217/134.9266*134.9266
=0.217

Current CPI (Mar. 2025) = 134.9266.

Escalade Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 0.398 100.684 0.533
201509 -0.430 100.392 -0.578
201512 0.551 99.792 0.745
201603 0.071 100.470 0.095
201606 0.089 101.688 0.118
201609 -0.178 101.861 -0.236
201612 0.649 101.863 0.860
201703 0.369 102.862 0.484
201706 0.113 103.349 0.148
201709 -0.080 104.136 -0.104
201712 0.263 104.011 0.341
201803 0.195 105.290 0.250
201806 0.137 106.317 0.174
201809 -0.157 106.507 -0.199
201812 0.033 105.998 0.042
201903 -0.023 107.251 -0.029
201906 -0.049 108.070 -0.061
201909 0.409 108.329 0.509
201912 0.536 108.420 0.667
202003 0.224 108.902 0.278
202006 0.762 108.767 0.945
202009 -0.469 109.815 -0.576
202012 -0.614 109.897 -0.754
202103 -0.703 111.754 -0.849
202106 0.412 114.631 0.485
202109 -0.404 115.734 -0.471
202112 0.175 117.630 0.201
202203 -0.240 121.301 -0.267
202206 0.124 125.017 0.134
202209 -0.424 125.227 -0.457
202212 0.956 125.222 1.030
202303 0.261 127.348 0.277
202306 0.535 128.729 0.561
202309 0.966 129.860 1.004
202312 1.310 129.419 1.366
202403 -0.023 131.776 -0.024
202406 0.825 132.554 0.840
202409 0.652 133.029 0.661
202412 0.792 133.157 0.803
202503 0.217 134.927 0.217

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


Escalade  (FRA:ED9) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Escalade's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=11.60/0.90
=12.89

* 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Escalade was 47.94. The lowest was 7.54. And the median was 19.55.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Escalade Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of Escalade's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Escalade Business Description

Industry
Traded in Other Exchanges
Address
817 Maxwell Avenue, Evansville, IN, USA, 47711
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 a substantial part of the revenue is generated from North America region.

Escalade Headlines

No Headlines