As of 2025-05-06, the Intrinsic Value of Johnson Outdoors Inc (JOUT) is 12.25 USD. This JOUT valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 24.33 USD, the upside of Johnson Outdoors Inc is -49.70%.
The range of the Intrinsic Value is 9.97 - 14.49 USD
Based on its market price of 24.33 USD and our intrinsic valuation, Johnson Outdoors Inc (JOUT) is overvalued by 49.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (10.00) - (3.97) | (6.11) | -125.1% |
| DCF (Growth 10y) | (3.63) - (8.55) | (5.40) | -122.2% |
| DCF (EBITDA 5y) | 9.97 - 14.49 | 12.25 | -49.7% |
| DCF (EBITDA 10y) | 9.08 - 14.87 | 11.90 | -51.1% |
| Fair Value | -22.16 - -22.16 | -22.16 | -191.07% |
| P/E | (65.59) - (62.57) | (67.03) | -375.5% |
| EV/EBITDA | (9.06) - (11.50) | (11.65) | -147.9% |
| EPV | 13.63 - 14.58 | 14.10 | -42.0% |
| DDM - Stable | (26.80) - (62.33) | (44.57) | -283.2% |
| DDM - Multi | 0.21 - 0.48 | 0.31 | -98.7% |
| Market Cap (mil) | 251.33 |
| Beta | 0.40 |
| Outstanding shares (mil) | 10.33 |
| Enterprise Value (mil) | 156.06 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.99% |
| Cost of Debt | 7.00% |
| WACC | 8.13% |