Escalade Inc (ESCA) stock analysis
Close on Nov 11, 2026Market cap $292.89MP/E 12.2Yield –
StockData Score
Prices as of Nov 11, 2026How the score works
Solid20 of 30 checks passed
Escalade passes 20 of the 30 checks behind our score; 2 could not be run for lack of data and count as not passed. Each dot in the shape is one check — hover it for the numbers.
- Valuation
- 5/6
- Growth
- 2/6
- Past performance
- 4/6
- Financial health
- 6/6
- Dividend
- 3/6
What stands out
Margin of safety over 20%
The price is 21.4% below fair value, more than the 20% cushion we look for.
Trading below fair value
The share price of $21.29 is below our fair value estimate of $27.08.
Return on capital over 10%
Return on invested capital was 13.2%, above the 10% that usually covers the cost of capital.
Low debt
Debt is 7.0% of shareholders' equity, under the 40% we consider low.
What to watch
Return on equity under 15%
Return on equity was 13.5% over the last twelve months and averaged 10.2% over five years; we look for 15% on both.
Earnings shrank over 5 years
Net income shrank 12.0% a year on average over the last five fiscal years.
Revenue growing under 10% a year
Revenue grew -8.5% a year over the last three fiscal years, short of the 10% we look for.
EPS growing under 10% a year
Diluted EPS grew -8.9% a year over the last three fiscal years.
Valuation5/6
P/E below its 5-year median
Escalade's P/E of 12.2 is below its own 5-year median of 15.0.
P/E below the industry
Escalade's P/E of 12.2 is below the Dolls, Toys, Games and Sporting and Athletic median of 18.1.
EV/EBITDA below its 5-year median
Escalade's EV/EBITDA of 7.7 is below its 5-year median of 8.7.
P/B above the industry
Escalade's price-to-book of 1.56 is above the Dolls, Toys, Games and Sporting and Athletic median of 1.53.
Trading below fair value
The share price of $21.29 is below our fair value estimate of $27.08.
Margin of safety over 20%
The price is 21.4% below fair value, more than the 20% cushion we look for.
Growth2/6
Revenue growing under 10% a year
Revenue grew -8.5% a year over the last three fiscal years, short of the 10% we look for.
EPS growing under 10% a year
Diluted EPS grew -8.9% a year over the last three fiscal years.
Earnings growth accelerating
Net income grew 91.0% over the last twelve months, against a 5-year average of -12.0% a year.
Growing slower than the industry
Revenue grew 0.0% over the last twelve months; the Dolls, Toys, Games and Sporting and Athletic median is 1.9%.
Company guidance
No outlook found in earnings releases from the last twelve months.
Gross margin improving
Gross margin was 28.5% over the last twelve months, against 26.2% a year earlier.
Past performance4/6
Return on equity under 15%
Return on equity was 13.5% over the last twelve months and averaged 10.2% over five years; we look for 15% on both.
Return on capital over 10%
Return on invested capital was 13.2%, above the 10% that usually covers the cost of capital.
Return on equity above the industry
Escalade's return on equity of 13.5% is above the Dolls, Toys, Games and Sporting and Athletic median of 0.3%.
Earnings shrank over 5 years
Net income shrank 12.0% a year on average over the last five fiscal years.
Net margin above its 5-year average
Net margin was 10.0% over the last twelve months, against a 5-year average of 5.6%.
Net margin above the industry
Escalade's net margin of 10.0% is above the Dolls, Toys, Games and Sporting and Athletic median of 0.5%.
Financial health6/6
Low debt
Debt is 7.0% of shareholders' equity, under the 40% we consider low.
Debt falling against equity
Debt to equity fell from 21.6% five years ago to 7.0%.
Debt covered by cash flow
Operating cash flow over the last twelve months equals 341% of total debt.
Interest well covered
Operating income covers interest expense 44.9 times.
Short-term assets cover short-term debts
Current assets are 3.01 times current liabilities.
Low bankruptcy risk
The Altman Z-score is 5.97; above 3 is the safe zone and below 1.8 the distress zone.
Dividend3/6
Pays a dividend
Escalade paid dividends worth 2.9% of the share price over the last twelve months.
Yield below Treasuries
The 2.9% yield is below the 4.4% on a 1-year Treasury.
Yield below the top quarter
The top quarter of US dividend payers yield 3.8% or more; Escalade yields 2.9%.
Dividend stability
Fewer than five years of dividend history.
Covered by earnings
Dividends take 34.3% of net income.
Covered by free cash flow
Dividends take 20.2% of free cash flow.
Fair value
How we estimate itOur estimate per share
$27.08
The share price is 21% below this estimate.
| Method | Multiple used | Own 5Y median | Industry median | Value per share | Weight |
|---|---|---|---|---|---|
| P/E | 16.6× | 15.0× | 18.1× | $28.97 | 40% |
| EV/EBITDA | 9.1× | 8.7× | 9.5× | $25.15 | 35% |
| P/B | 1.4× | 1.2× | 1.5× | $18.52 | 10% |
| Earnings power | 8.2% cost of equity | – | – | $32.25 | 15% |
| Fair value | $27.08 | 100% | |||
Valuation over time
Using the earnings and balance sheet published at each date, not today's.
- P/E at month end
- Own 5-year median 15.0
- Dolls, Toys, Games and Sporting and Athletic median 18.1
An estimate from reported numbers and market multiples, not a price target or investment advice. It can be far off for companies whose profits are about to change sharply.
Market risk
From the past year of daily prices.
Liquidity
High risk
- Average value traded per day
- $677.39K
- Value traded per 1% price move
- $463.35K
Downside
Low risk
- Typical loss in a bad month
- 9.4%
- Volatility (annualized)
- 39%
- Sharpe ratio, 1 year
- 1.76
- Beta to the S&P 500 (5Y)
- 0.66
Typical bad-month loss, week by week
Margins
Share of revenue, fiscal years 2011 to 2025
Gross margin
Operating margin
Net margin
Growth rates
Compound annual growth to fiscal 2025
| Per year | 1 year | 3 years | 5 years | 10 years | Five-year pace |
|---|---|---|---|---|---|
| Revenue | -4.5% | -8.5% | -2.6% | +4.2% | |
| Gross profit | +3.9% | -4.2% | -2.9% | +4.0% | |
| Operating income | -6.4% | -10.7% | -10.7% | +3.9% | |
| Net income | +5.5% | -8.7% | -12.0% | +1.7% | |
| EPS, diluted | +6.5% | -8.9% | -11.5% | +1.9% | |
| Free cash flow | -16.2% | +64.0% | – | +10.6% |
Returns and balance sheet
10 fiscal years. Hover a measure to see how it is calculated.
| Measure | FY2016 | FY2020 | FY2025 | Trend |
|---|---|---|---|---|
| Return on equity | 11.6% | 19.5% | 8.0% | |
| Return on assets | 7.8% | 14.0% | 6.1% | |
| Current ratio | 4.11 | 3.16 | 4.28 | |
| Debt to equity | 0.26 | 0.22 | 0.11 | |
| Net debt to EBITDA | 1.30× | 0.72× | 0.28× | |
| Interest coverage | 17.5× | 132.1× | 22.4× | |
| Inventory turnover | 4.3× | 3.5× | 2.4× | |
| Capex to revenue | 1.5% | 2.0% | 1.0% | |
| Diluted shares | 14M | 14M | 14M |
Where the cash went
Fiscal 2021 to 2025, five years combined
Escalade generated $125.04M from operations and spent $72.78M on capital expenditure, dividends and share buybacks. 25% of that went back into the business.
DuPont analysis
Return on equity split into margin, efficiency and leverage
| Fiscal year | Net margin | Asset turnover | Equity multiplier | Return on equity |
|---|---|---|---|---|
| FY2025 | 5.7% | 1.07× | 1.31× | 8.0% |
| FY2024 | 5.2% | 1.05× | 1.44× | 7.8% |
| FY2023 | 3.7% | 0.96× | 1.71× | 6.1% |
| FY2022 | 5.7% | 1.14× | 1.80× | 11.8% |
| FY2021 | 7.8% | 1.33× | 1.65× | 17.1% |
| FY2020 | 9.5% | 1.48× | 1.39× | 19.5% |
| FY2019 | 4.0% | 1.21× | 1.17× | 5.7% |
| FY2018 | 11.6% | 1.15× | 1.27× | 17.0% |
| FY2017 | 7.9% | 1.16× | 1.44× | 13.2% |
| FY2016 | 6.7% | 1.17× | 1.49× | 11.6% |
Piotroski F-Score
Nine tests of profitability, balance sheet and efficiency, fiscal 2025 against fiscal 2024
- ProfitableNet income above zero$13.70M
- Cash generatingOperating cash flow above zero$31.01M
- Return on assets improvedROA up on the prior year5.1% → 6.1%
- Earnings backed by cashOperating cash flow above net income$31.01M vs $13.70M
- Less leverageLong-term debt to assets fell8.2% → 5.1%
- Better liquidityCurrent ratio rose3.88 → 4.28
- No dilutionShare count did not rise14M → 14M
- Gross margin improvedGross margin up on the prior year24.73% → 26.92%
- More efficientAsset turnover rose0.99 → 1.06
See a number that looks wrong?