JBI - NYSE
Janus International Group, Inc.
$5.12
-1.2%Janus International Group, Inc. manufacturers, supplies, and provides turn-key self-storage, and commercial and industrial building solutions in North America and internationally. It offers roll up and swing doors, hallway systems, relocatable storage units, and facility and door automation technologies. The company also provides Noke smart entry system. Janus International Group, Inc. was founded in 2002 and is headquartered in Temple, Georgia.
At a Glance
Live SnapshotJanus International Group, Inc. Fair Value Envelope
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
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 | $118.8M | $101.1M | $86.1M | $73.3M | $62.4M | $53.1M | $45.2M | $38.5M | $32.8M | $27.9M |
| Maintenance CapEx | -$4.3M | -$3.7M | -$3.1M | -$2.7M | -$2.3M | -$1.9M | -$1.7M | -$1.4M | -$1.2M | -$1.0M |
| Owner Earnings | $114.4M | $97.4M | $82.9M | $70.6M | $60.1M | $51.2M | $43.6M | $37.1M | $31.6M | $26.9M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $105.9M | $83.5M | $65.8M | $51.9M | $40.9M | $32.3M | $25.4M | $20.0M | $15.8M | $12.5M |
Related Guides
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.