investorscraft@gmail.com

Intrinsic Value of Escalade, Incorporated (ESCA)

Previous Close$14.02
Intrinsic Value
Upside potential
Previous Close
$14.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Escalade, Incorporated operates in the sporting goods and recreational products industry, specializing in the design, manufacture, and distribution of equipment for archery, basketball, and other outdoor activities. The company generates revenue through a diversified portfolio of branded products, including Bear Archery, STIGA, and Onix, sold via retail partners, e-commerce platforms, and direct-to-consumer channels. Escalade’s market position is bolstered by its focus on niche segments, where brand loyalty and product quality drive competitive differentiation. The company leverages its vertically integrated manufacturing capabilities to maintain cost efficiency while catering to both professional and recreational markets. Its strategic partnerships with major retailers and distributors enhance its reach, though it faces competition from larger players with broader product lines. Escalade’s ability to innovate and adapt to consumer trends, such as the growing demand for home fitness and outdoor recreation, supports its resilience in a cyclical industry.

Revenue Profitability And Efficiency

Escalade reported revenue of $251.5 million for FY 2024, with net income of $12.99 million, reflecting a net margin of approximately 5.2%. Operating cash flow stood at $36.05 million, indicating solid cash generation, while capital expenditures were modest at $2.04 million. The company’s ability to convert revenue into cash underscores operational efficiency, though margins remain susceptible to input cost volatility and competitive pricing pressures.

Earnings Power And Capital Efficiency

Diluted EPS of $0.93 demonstrates Escalade’s earnings power, supported by disciplined cost management and a lean operational structure. The company’s capital efficiency is evident in its ability to fund growth initiatives internally, with operating cash flow comfortably covering capital expenditures. However, its reliance on debt ($26.83 million) suggests a balanced but leveraged approach to capital allocation.

Balance Sheet And Financial Health

Escalade’s balance sheet shows $4.19 million in cash and equivalents against total debt of $26.83 million, indicating moderate leverage. The company’s financial health is stable, with sufficient liquidity to meet near-term obligations. However, the debt-to-equity ratio warrants monitoring, particularly in light of potential interest rate fluctuations or economic downturns affecting discretionary spending.

Growth Trends And Dividend Policy

Escalade’s growth is tied to consumer demand for recreational products, which has shown resilience post-pandemic. The company’s dividend of $0.60 per share reflects a commitment to shareholder returns, though payout ratios remain sustainable. Future growth may hinge on product innovation and expansion into adjacent markets, such as fitness equipment or outdoor lifestyle categories.

Valuation And Market Expectations

With a market capitalization derived from 13.88 million shares outstanding, Escalade’s valuation reflects its niche positioning and moderate growth prospects. Investors likely price in expectations of steady, albeit not explosive, growth, given the company’s specialized market focus and competitive dynamics in the sporting goods sector.

Strategic Advantages And Outlook

Escalade’s strategic advantages include its strong brand portfolio, vertical integration, and agility in responding to market trends. The outlook remains cautiously optimistic, with potential upside from increased outdoor recreation participation and e-commerce penetration. Risks include supply chain disruptions and macroeconomic pressures impacting consumer discretionary spending.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount