DJCO
Daily Journal Corp
Price:  
322.00 
USD
Volume:  
1,747.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DJCO Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Daily Journal Corp (DJCO) is 5.88 USD. This DJCO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 322.00 USD, the upside of Daily Journal Corp is %.

The range of the Intrinsic Value is (0.21) - 15.69 USD

322.00 USD
Stock Price
5.88 USD
Intrinsic Value
Intrinsic Value Details

DJCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (90.16) - (45.98) (48.64) -115.1%
DCF (Growth 10y) (34.64) - 93.55 (27.00) -108.4%
DCF (EBITDA 5y) (0.21) - 15.69 5.88 -98.2%
DCF (EBITDA 10y) 3.63 - 27.89 13.11 -95.9%
Fair Value 294.20 - 294.20 294.20 -8.63%
P/E 158.40 - 316.06 245.31 -23.8%
EV/EBITDA (0.88) - 36.97 16.29 -94.9%
EPV (1.53) - 16.36 7.41 -97.7%
DDM - Stable 174.31 - 1,575.74 875.02 171.7%
DDM - Multi 371.12 - 2,625.86 651.92 102.5%

DJCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 444.36
Beta 0.61
Outstanding shares (mil) 1.38
Enterprise Value (mil) 501.17
Market risk premium 4.60%
Cost of Equity 6.70%
Cost of Debt 6.96%
WACC 6.49%