US · JOUT
Johnson Outdoors Inc.
- Sector
- Consumer Cyclical · Leisure
- Headquarters
- Racine, WI 53403
- Website
- johnsonoutdoors.com
Price · as of 2025-10-03
$53.34
Market cap 506.87M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $37.40 | -29.88% |
| Intrinsic Value(DCF) | $16.70 | -68.69% |
| Graham-Dodd Method(GD) | $3.30 | -93.81% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $13.03 | $43.36 | $0.00 | $33.70 | $50.91 |
| 2012 | $17.19 | $74.78 | $0.78 | $21.25 | $9.53 |
| 2013 | $21.77 | $75.92 | $0.00 | $27.52 | $22.15 |
| 2014 | $24.73 | $60.31 | $0.00 | $19.24 | $7.52 |
| 2015 | $18.73 | $121.91 | $0.00 | $19.77 | $10.13 |
| 2016 | $38.10 | $64.76 | $3.02 | $21.98 | $12.21 |
| 2017 | $53.03 | $91.69 | $8.96 | $35.82 | $73.81 |
| 2018 | $53.20 | $100.60 | $56.94 | $41.30 | $77.16 |
| 2019 | $68.01 | $158.79 | $33.01 | $49.28 | $59.21 |
| 2020 | $84.09 | $100.58 | $19.17 | $54.56 | $75.06 |
| 2021 | $90.98 | $147.35 | $294.30 | $74.07 | $279.30 |
| 2022 | $61.28 | $306.89 | $0.00 | $51.79 | $31.03 |
| 2023 | $45.20 | $254.37 | $0.00 | $39.53 | $0.00 |
| 2024 | $31.87 | $56.72 | $0.00 | $12.65 | $5.21 |
| 2025 | $41.74 | $37.40 | $0.00 | $3.30 | $0.00 |
AI valuation
Our deep-learning model estimates Johnson Outdoors Inc.'s (JOUT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $37.40
- Current price
- $53.34
- AI upside
- -29.88%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$16.70
-68.69% upside
Graham-Dodd
$3.30
-93.81% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| JOUT | Johnson Outdoors Inc. | $53.34 | 506.87M | -30% | -69% | -94% | — | -12.49 | 1.02 | 0.72 | 25.98 | -43.31 | 1.08 | 35.13% | -2.73% | -5.79% | -7.78% | -5.05% | -5.53% | 0.12 | -72.28 | 3.91 | 2.17 | -11.04 | 2885.00% | -7.00% | 11212.00% | 9.39% | 0.54 | 12.54% | 3.15% | -39.40% | 10.55% | -18.57 | 7.47 | 0.51 | 3.63 |
| CAL | Caleres, Inc. | $11.89 | 403.02M | +586% | -47% | +148% | +32% | 4.94 | 0.88 | 0.19 | 6.43 | — | 1.29 | 44.88% | 5.50% | 3.94% | 18.30% | 8.77% | 5.74% | 1.38 | 10.74 | 1.10 | 0.26 | 3.88 | -3562.00% | -336.00% | -6319.00% | 10.57% | 0.14 | 4.13% | 1.85% | 9.10% | 14.25% | 8.82 | 23.84 | 0.49 | 2.32 |
| GCO | Genesco Inc. | $27.24 | 294.07M | +403% | -73% | +50% | — | -10.68 | 0.37 | 0.09 | 9.78 | -53.41 | 0.39 | 47.17% | 0.60% | -0.81% | -3.38% | 0.54% | -1.42% | 0.89 | 2.81 | 1.60 | 0.22 | 6.76 | 2000.00% | 2.00% | 3555.00% | 23.17% | 0.23 | 4.55% | 0.00% | 0.00% | 23.04% | 46.88 | 13.96 | 0.28 | 2.41 |
| HLLY | Holley Inc. | $4.08 | 487.22M | +573% | -76% | — | -99% | -12.39 | 0.68 | 0.48 | 7.40 | — | -0.85 | 40.97% | 2.44% | -3.86% | -5.39% | 1.36% | -1.99% | 1.32 | 0.29 | 3.12 | 0.97 | 4.70 | -22500.00% | -871.00% | -5120.00% | 13.93% | 0.49 | 4.19% | 0.00% | 0.00% | 16.06% | 53.83 | 19.69 | 1.31 | 1.09 |
| INVZ | Innoviz Technologies Ltd. | $0.85 | 177.87M | +4,551% | +459,456% | — | — | -2.67 | 2.33 | 3.28 | -2.80 | — | 2.33 | 23.43% | -122.95% | -123.06% | -86.56% | -122.35% | -50.13% | 0.83 | — | 2.87 | 2.61 | -0.90 | -4035.00% | 12700.00% | -3608.00% | -28.75% | -1.52 | -93.96% | 0.00% | 0.00% | 0.00% | -2.56 | -3.33 | 3.15 | -6.99 |
| KFS | Kingsway Financial Servic… | $12.24 | 350.22M | +410% | +84% | — | — | -22.32 | 12.17 | 1.80 | 70.72 | — | -2.54 | 100.00% | -7.34% | -8.24% | -40.97% | -13.37% | -4.73% | 3.61 | -1.72 | — | — | 15.52 | -13820.00% | 453.00% | -10136.00% | 0.18% | — | 0.59% | 0.01% | -0.10% | 1.24% | -30.20 | 696.76 | 2.22 | -1.53 |
| MNRO | Monro, Inc. | $21.53 | 646.32M | +22% | -72% | — | — | -88.04 | 0.73 | 0.38 | 11.71 | — | -3.62 | 34.94% | 3.37% | -0.43% | -0.81% | 2.96% | -0.31% | 0.85 | 2.13 | 0.53 | 0.11 | 6.17 | -11930.00% | -638.00% | 585.00% | 23.13% | 0.25 | 8.83% | 7.65% | -673.10% | 28.75% | 23.94 | 9.14 | 0.81 | 1.42 |
| NATH | Nathan's Famous, Inc. | $100.58 | 411.82M | -19% | +7% | — | -13% | 17.66 | -25.70 | 2.86 | 11.96 | 79.24 | -24.78 | 35.08% | 24.63% | 16.21% | -97.20% | 222.63% | 46.96% | -3.39 | 8.89 | 2.69 | 2.53 | 0.74 | 2229.00% | 691.00% | 2705.00% | 5.89% | 1.51 | 208.07% | 1.93% | 34.00% | 5.99% | 12.40 | 18.09 | 3.05 | 9.47 |
| PACK | Ranpak Holdings Corp. | $5.12 | 432M | +405% | -52% | — | — | -23.95 | 0.94 | 1.40 | 13.68 | — | -2.48 | 37.90% | -3.47% | -5.83% | -3.84% | -1.26% | -1.93% | 0.79 | -0.45 | 2.21 | 1.78 | 5.58 | -2121.00% | 969.00% | -40741.00% | 1.61% | 0.61 | 0.90% | 0.00% | 0.00% | 2.35% | -67.97 | 104.83 | 2.36 | 0.76 |
| VFS | VinFast Auto Ltd. | $3.26 | 7.63B | -57% | -29% | — | — | -2.73 | -1.28 | 4.79 | -8.00 | -8.27 | -1.27 | -57.42% | -125.85% | -175.53% | 50.25% | 259.54% | -51.03% | -0.89 | -3.54 | 0.38 | 0.14 | -3.24 | 3303.00% | 5787.00% | -4000.00% | -22.35% | -0.18 | 221.02% | 0.00% | 0.00% | 0.00% | -6.38 | -7.49 | 8.03 | -3.61 |
About Johnson Outdoors Inc.
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.
- CEO
- Helen Johnson-Leipold
- Employees
- 1.2K
- Beta
- 0.90
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($16.70 ÷ $53.34) − 1 = -68.69% (DCF, example).