As of 2024-07-27, the Intrinsic Value of Johnson Outdoors Inc (JOUT) is 192.13 USD. This JOUT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.81 USD, the upside of Johnson Outdoors Inc is %.

The range of the Intrinsic Value is 108.17 - 1,326.95 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	108.17 - 1,326.95	192.13	359.5%
DCF (Growth 10y)	123.50 - 1,401.98	211.89	406.8%
DCF (EBITDA 5y)	63.06 - 71.84	66.52	59.1%
DCF (EBITDA 10y)	77.74 - 90.66	83.13	98.8%
Fair Value	-2.88 - -2.88	-2.88	-106.90%
P/E	(8.16) - 42.53	15.36	-63.3%
EV/EBITDA	39.10 - 49.37	43.61	4.3%
EPV	71.99 - 89.82	80.90	93.5%
DDM - Stable	(6.98) - (37.39)	(22.18)	-153.1%
DDM - Multi	63.27 - 267.15	102.75	145.8%