Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Durables
/
Johnson Outdoors
JOUT
Johnson Outdoors
awaiting analysis
WA
WaneInvestmentHouse
Not Invested
Community Contributor
Published
10 Jul 25
Updated
10 Jul 25
1
Set Fair Value
0
votes
Share
WaneInvestmentHouse
's Fair Value
US$35.00
13.4% overvalued
intrinsic discount
10 Jul
US$39.69
Loading
1Y
9.5%
7D
6.1%
Author's Valuation
US$35.0
13.4% overvalued
intrinsic discount
WaneInvestmentHouse's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
WaneInvestmentHouse
's
Fair Value
US$35.0
13.4% overvalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-46m
764m
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$322.3m
Earnings US$25.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
6.23%
Leisure revenue growth rate
0.15%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.31%
Calculation
US$25.78m
Earnings '30
x
19.04x
PE Ratio '30
=
US$490.80m
Market Cap '30
US$490.80m
Market Cap '30
/
10.16m
No. shares '30
=
US$48.29
Share Price '30
US$48.29
Share Price '30
Discounted to 2025 @ 6.65% p.a.
=
US$35.00
Fair Value '25
