investorscraft@gmail.com

Intrinsic ValueJohnson Outdoors Inc. (JOUT)

Previous Close$45.39
Intrinsic Value
Upside potential
Previous Close
$45.39

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

Johnson Outdoors Inc. operates in the outdoor recreational equipment industry, specializing in branded products across four segments: Fishing, Camping, Watercraft Recreation, and Diving. The company generates revenue through the design, manufacture, and sale of innovative outdoor gear, including Minn Kota fishing motors, Humminbird marine electronics, and SCUBAPRO diving equipment. Its market position is bolstered by strong brand recognition and a focus on technologically advanced solutions for outdoor enthusiasts. Johnson Outdoors serves a diverse customer base, ranging from casual hobbyists to professional adventurers, leveraging a mix of direct sales and third-party distribution channels. The company competes in a fragmented but growing market, where differentiation through product innovation and reliability is critical. Its niche focus on high-performance outdoor equipment allows it to maintain pricing power despite broader industry competition from mass-market retailers and e-commerce platforms.

Revenue Profitability And Efficiency

In FY 2024, Johnson Outdoors reported revenue of $592.8 million but faced a net loss of $26.5 million, reflecting operational challenges. Diluted EPS stood at -$2.60, indicating pressure on profitability. Operating cash flow was $41.0 million, suggesting some resilience in core operations, though capital expenditures of $22.0 million highlight ongoing investments in capacity and innovation. The company’s efficiency metrics warrant closer scrutiny given the negative earnings.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS reflect subdued earnings power in the current fiscal year. Operating cash flow, while positive, was insufficient to offset profitability declines. Capital expenditures remained significant, indicating a commitment to long-term growth, but the return on invested capital appears strained. The balance between reinvestment and near-term financial performance remains a critical area for improvement.

Balance Sheet And Financial Health

Johnson Outdoors maintains a solid liquidity position with $145.5 million in cash and equivalents, against total debt of $49.3 million, suggesting a manageable leverage ratio. The company’s financial health is supported by a strong cash reserve, though the recent net loss raises questions about sustained profitability. Shareholders’ equity remains robust, providing a buffer against short-term volatility.

Growth Trends And Dividend Policy

Despite FY 2024 challenges, Johnson Outdoors has historically demonstrated resilience in its niche markets. The company paid a dividend of $1.32 per share, signaling confidence in its cash flow stability. Growth prospects hinge on product innovation and market expansion, particularly in international segments. However, recent earnings trends suggest a need for strategic adjustments to reignite top-line momentum.

Valuation And Market Expectations

The market’s valuation of Johnson Outdoors likely reflects its mixed performance, balancing strong brand equity against recent profitability concerns. Investors may be cautious given the negative EPS, though the dividend payout and solid balance sheet could provide downside support. Forward-looking estimates will depend on the company’s ability to stabilize earnings and capitalize on outdoor recreation trends.

Strategic Advantages And Outlook

Johnson Outdoors benefits from its focused product portfolio and loyal customer base, but macroeconomic pressures and competitive dynamics pose risks. The outlook hinges on operational efficiency improvements and successful product launches. Strategic investments in R&D and distribution could unlock growth, though execution risks remain. The company’s long-term prospects are tied to its ability to adapt to evolving consumer preferences in outdoor recreation.

Sources

10-K filing, company investor relations

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