As of 2024-12-13, the Intrinsic Value of Daily Journal Corp (DJCO) is
5.92 USD. This DJCO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 572.90 USD, the upside of Daily Journal Corp is
-99.00%.
The range of the Intrinsic Value is (3.25) - 89.78 USD
DJCO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(11.48) - 14.25 |
(8.96) |
-101.6% |
| DCF (Growth 10y) |
(3.25) - 89.78 |
5.92 |
-99.0% |
| DCF (EBITDA 5y) |
24.10 - 33.68 |
28.37 |
-95.0% |
| DCF (EBITDA 10y) |
25.96 - 41.40 |
32.77 |
-94.3% |
| Fair Value |
813.40 - 813.40 |
813.40 |
41.98% |
| P/E |
234.75 - 605.17 |
441.56 |
-22.9% |
| EV/EBITDA |
19.82 - 51.91 |
30.69 |
-94.6% |
| EPV |
25.07 - 41.53 |
33.30 |
-94.2% |
| DDM - Stable |
456.09 - 3,835.54 |
2,145.82 |
274.6% |
| DDM - Multi |
285.31 - 1,863.73 |
494.67 |
-13.7% |
DJCO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
790.60 |
| Beta |
1.39 |
| Outstanding shares (mil) |
1.38 |
| Enterprise Value (mil) |
809.27 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.88% |
| Cost of Debt |
6.55% |
| WACC |
6.71% |