Johnson Outdoors Inc.

Johnson Outdoors Inc.

JOUTยทNASDAQ

$44.89

-0.62%
Consumer CyclicalLeisure

Johnson Outdoors Inc. designs, manufactures, and markets seasonal and outdoor recreational products for fishing worldwide. It operates through four segments: Fishing, Camping, Watercraft Recreation, and Diving. The Fishing segment offers electric motors for trolling, marine battery chargers, and shallow water anchors; sonar and GPS equipment for fish finding, navigation, and marine cartography; and downriggers for controlled-depth fishing. This segment sells its products under the Minn Kota, Humminbird, and Cannon brands through outdoor specialty and Internet retailers, retail store chains, original equipment manufacturers, and distributors. The Camping segment provides consumer, commercial, and military tents and accessories; camping furniture and stoves; other recreational camping products; and portable outdoor cooking systems, as well as manufactures fabric floors and insulated thermal liners and a subcontract manufacturer of military tents. This segment sells its products under the Eureka! and Jetboil brands through independent sales representatives and Internet retailers. The Watercraft Recreation segment offers kayaks, canoes, and paddles for family recreation, touring, angling, and tripping through independent specialty and outdoor retailers under the Ocean Kayaks, Old Town, and Carlisle brands. The Diving segment manufactures and markets underwater diving and snorkeling equipment, such as regulators, buoyancy compensators, dive computers and gauges, wetsuits, masks, fins, snorkels, and accessories through independent specialty dive stores and diving magazines under the SCUBAPRO brand name. This segment also provides regular maintenance, product repair, diving education, and travel program services; and sells diving gear to dive training centers, resorts, public safety units, and armed forces. It sells its products through Websites. The company was founded in 1970 and is headquartered in Racine, Wisconsin.

At a Glance

Live Snapshot
Market Cap$470.21M
EPS-3.3500
P/E Ratio-12.50
Earnings Date08/07/2026
Johnson Outdoors Inc.

Johnson Outdoors Inc. Fair Value Envelope

JOUT ยท NASDAQ

Our analysis suggests that JOUT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $44.89, this represents a potential HIDDEN relative to our calculated worth for Johnson Outdoors Inc..

Intrinsic Value
Current Price: $44.89

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$482.0B
+ Cash & Equivalents$176.4M
Firm Value$482.2B
- Debt$48.7M
Equity Value$482.1B
/ Shares Outstanding10,254,798B
DCF Value$47.0K
UNDERVALUED BY 104631%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$112.4M
$224.8M
$449.6M
$899.3M
$1.8B
$3.6B
$7.2B
$14.4B
$28.8B
$57.6B
Maintenance CapEx
-$6.4M
-$12.8M
-$25.6M
-$51.1M
-$102.2M
-$204.5M
-$409.0M
-$817.9M
-$1.6B
-$3.3B
Owner Earnings
$106.0M
$212.0M
$424.1M
$848.2M
$1.7B
$3.4B
$6.8B
$13.6B
$27.1B
$54.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$98.2M
$181.8M
$336.7M
$623.4M
$1.2B
$2.1B
$4.0B
$7.3B
$13.6B
$25.1B
Terminal Value represents 88.7% of Enterprise Value