As of 2024-12-12, the Intrinsic Value of Johnson Outdoors Inc (JOUT) is
95.69 USD. This JOUT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 35.38 USD, the upside of Johnson Outdoors Inc is
170.50%.
The range of the Intrinsic Value is 70.67 - 162.81 USD
95.69 USD
Intrinsic Value
JOUT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
70.67 - 162.81 |
95.69 |
170.5% |
| DCF (Growth 10y) |
75.39 - 161.55 |
98.97 |
179.7% |
| DCF (EBITDA 5y) |
73.69 - 97.23 |
85.18 |
140.7% |
| DCF (EBITDA 10y) |
82.86 - 112.07 |
96.61 |
173.1% |
| Fair Value |
5.67 - 5.67 |
5.67 |
-83.96% |
| P/E |
20.86 - 39.03 |
27.56 |
-22.1% |
| EV/EBITDA |
50.60 - 106.62 |
76.36 |
115.8% |
| EPV |
66.33 - 85.57 |
75.95 |
114.7% |
| DDM - Stable |
7.94 - 24.03 |
15.98 |
-54.8% |
| DDM - Multi |
40.51 - 87.39 |
54.55 |
54.2% |
JOUT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
364.41 |
| Beta |
0.55 |
| Outstanding shares (mil) |
10.30 |
| Enterprise Value (mil) |
237.59 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.13% |
| Cost of Debt |
4.48% |
| WACC |
6.25% |