Johnson Outdoors Inc. logo JOUT - Johnson Outdoors Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 3
HOLD 0
SELL 0
STRONG
SELL
0
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Mild
Trading 1.3% above fair value
Current Price $43.44
Bear Case $34.30 21.0% downside ($34.30 - $43.44) / $43.44 = -21.0% $2.86 × 12x P/E
Fair Value $42.87 1.3% downside ($42.87 - $43.44) / $43.44 = -1.3% $2.86 × 15x P/E
Bull Case $51.44 18.4% upside ($51.44 - $43.44) / $43.44 = 18.4% $2.86 × 18x P/E

Adjust Assumptions

15.0x
2.86$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 15.2x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $2.86, the base-case value is $42.87 per share. DDM cross-check: $21.51.

Warnings

ℹ Dividend-based valuation: $21.51 (below our primary estimate by 50%). Large gaps may signal the dividend doesn't reflect full earning power.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples