Janus International Group, Inc. (JBI) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+184.9%

$13.83

vs $4.86 price

Levered DCF

$11.94

After debt service

Piotroski score

7 / 9

Strong

Altman Z-score

2.05

Grey zone

Rating

Overall 4 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	17.5×	15.02×	14.18×	13.04×	30.54×	25.5×	81.67×	-17.45×
P/B	1.61×	2.05×	3.69×	3.72×	5.03×	10.37×	1.37×	0×
P/S	1.04×	1.1×	1.8×	1.37×	1.8×	2.66×	0.75×	0.87×
EV / EBITDA	8.49×	8.08×	8.55×	8.82×	16.95×	15.93×	25.85×	0×
Gross margin	38.8%	41.3%	42.2%	35.8%	33.5%	37.1%	34.8%	34.9%
Operating margin	12.7%	15.2%	23.0%	18.4%	12.3%	17.2%	-0.0%	11.2%
Net margin	6.1%	7.3%	12.7%	10.6%	5.8%	10.4%	0.9%	-5.0%
Current ratio	3.54×	2.82×	2.66×	2.38×	1.53×	1.77×	5.84×	0×
Debt / equity	1.09×	1.26×	1.28×	1.9×	2.68×	4.43×	2.04×	0×
Interest coverage	3.05×	2.96×	4.1×	4.46×	2.81×	2.62×	0×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.3%	3.4%	16.9%	7.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	9.6%	86.1%	1386.5%	-122.8%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	9.4%	13.6%	26.1%	28.7%	16.3%	40.3%	1.7%	0.0%
Return on invested capital	6.6%	8.7%	15.3%	12.3%	8.1%	11.6%	-0.1%	0.0%
Return on assets	4.1%	5.4%	10.1%	8.5%	3.9%	6.5%	1.5%	0.0%
Free cash flow yield	12.3%	12.6%	10.2%	5.7%	4.1%	6.5%	-2.2%	7.9%
Earnings yield	5.8%	6.6%	7.1%	7.7%	3.2%	3.9%	1.2%	-5.7%
Enterprise value	$1.4B	$1.6B	$2.4B	$2B	$2.1B	$2B	$1B	$0
Net debt / EBITDA	2.69×	2.6×	1.76×	2.76×	5.81×	4.52×	15.45×	0×
Cash conversion cycle (days)	68	60	70	78	65	53	82	0