What is the intrinsic value of DJCO?
As of 2025-06-20, the Intrinsic Value of Daily Journal Corp (DJCO) is
1,913.91 USD. This DJCO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 392.38 USD, the upside of Daily Journal Corp is
387.77%.
Is DJCO undervalued or overvalued?
Based on its market price of 392.38 USD and our intrinsic valuation, Daily Journal Corp (DJCO) is undervalued by 387.77%.
1,913.91 USD
Intrinsic Value
DJCO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(3,634.83) - (419.66) |
(724.33) |
-284.6% |
| DCF (Growth 10y) |
(450.09) - (3,572.53) |
(747.66) |
-290.5% |
| DCF (EBITDA 5y) |
(59.66) - (46.32) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(130.58) - (122.83) |
(1,234.50) |
-123450.0% |
| Fair Value |
1,913.91 - 1,913.91 |
1,913.91 |
387.77% |
| P/E |
586.25 - 1,446.92 |
848.96 |
116.4% |
| EV/EBITDA |
12.17 - 42.12 |
24.69 |
-93.7% |
| EPV |
35.83 - 51.53 |
43.68 |
-88.9% |
| DDM - Stable |
1,214.40 - 11,894.66 |
6,554.53 |
1570.5% |
| DDM - Multi |
1,136.86 - 8,627.36 |
2,006.28 |
411.3% |
DJCO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
541.48 |
| Beta |
0.89 |
| Outstanding shares (mil) |
1.38 |
| Enterprise Value (mil) |
555.75 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.50% |
| Cost of Debt |
5.50% |
| WACC |
6.38% |