investorscraft@gmail.com

Intrinsic ValueJanus International Group, Inc. (JBI)

Previous Close$6.86
Intrinsic Value
Upside potential
Previous Close
$6.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Janus International Group, Inc. operates in the building products sector, specializing in self-storage and commercial industrial solutions. The company generates revenue through the design, manufacture, and installation of high-performance doors, access control systems, and modular structures. Its core markets include North America, where it holds a strong position as a leading provider of turnkey solutions for self-storage facilities, leveraging proprietary technology and a vertically integrated supply chain to maintain cost efficiency and competitive differentiation. Janus serves a diverse clientele, ranging from independent operators to large real estate investment trusts (REITs), capitalizing on the growing demand for secure and scalable storage infrastructure. The company’s market position is reinforced by its reputation for reliability, innovation, and customer-centric service, which drives recurring revenue from maintenance and retrofit projects. As the self-storage industry expands, Janus benefits from long-term trends favoring urbanization and space optimization, positioning it as a key enabler of modern storage solutions.

Revenue Profitability And Efficiency

Janus reported revenue of $963.8 million for FY 2024, with net income of $70.4 million, reflecting a net margin of approximately 7.3%. Operating cash flow stood at $154 million, demonstrating robust cash generation relative to earnings. Capital expenditures of $20.1 million suggest disciplined reinvestment, aligning with the company’s focus on maintaining operational efficiency and supporting growth initiatives without overextending resources.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $0.49 underscores its ability to translate top-line performance into shareholder returns. With operating cash flow significantly exceeding net income, Janus exhibits strong earnings quality, supported by efficient working capital management. The balance between growth investments and cash preservation highlights a capital-efficient model, though leverage metrics warrant monitoring given total debt of $597.4 million.

Balance Sheet And Financial Health

Janus maintains a solid liquidity position, with $149.3 million in cash and equivalents against total debt of $597.4 million. The debt level, while substantial, appears manageable given the company’s cash flow generation. The absence of dividends suggests a focus on debt reduction or reinvestment, aligning with a prudent financial strategy to bolster long-term stability.

Growth Trends And Dividend Policy

Revenue growth trends are likely tied to the expansion of the self-storage market and Janus’s ability to capture market share. The company does not currently pay dividends, opting instead to allocate capital toward debt management and organic growth. This approach may appeal to investors prioritizing reinvestment over immediate income, assuming sustained execution on growth initiatives.

Valuation And Market Expectations

With a market capitalization derived from 144.3 million shares outstanding, Janus’s valuation metrics will hinge on investor confidence in its growth trajectory and margin sustainability. The absence of dividends may weigh on yield-seeking investors, but the company’s cash flow generation and sector tailwinds could justify a premium for growth-oriented stakeholders.

Strategic Advantages And Outlook

Janus benefits from its entrenched position in the self-storage ecosystem, driven by proprietary technology and a vertically integrated model. The outlook remains positive, supported by industry demand and operational efficiency. However, macroeconomic factors and competitive pressures could influence performance. Strategic focus on innovation and customer retention will be critical to maintaining its market leadership.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount