JOUT
Johnson Outdoors Inc
Price:  
36.94 
USD
Volume:  
53,118.00
United States | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JOUT Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Johnson Outdoors Inc (JOUT) is 87.41 USD. This JOUT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.94 USD, the upside of Johnson Outdoors Inc is %.

The range of the Intrinsic Value is 66.25 - 134.59 USD

36.94 USD
Stock Price
87.41 USD
Intrinsic Value
Intrinsic Value Details

JOUT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 66.25 - 134.59 87.41 136.6%
DCF (Growth 10y) 78.89 - 150.97 101.33 174.3%
DCF (EBITDA 5y) 59.11 - 71.00 62.27 68.6%
DCF (EBITDA 10y) 70.98 - 86.12 75.74 105.0%
Fair Value -2.89 - -2.89 -2.89 -107.82%
P/E (7.55) - 36.76 13.41 -63.7%
EV/EBITDA 35.04 - 50.86 41.53 12.4%
EPV 62.03 - 74.73 68.38 85.1%
DDM - Stable (4.31) - (10.78) (7.54) -120.4%
DDM - Multi 38.49 - 75.93 51.19 38.6%

JOUT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 379.74
Beta 0.72
Outstanding shares (mil) 10.28
Enterprise Value (mil) 319.39
Market risk premium 4.60%
Cost of Equity 9.11%
Cost of Debt 4.62%
WACC 6.30%