As of 2025-07-16, the Intrinsic Value of Digital World Acquisition Corp (DJT) is 0.00 USD. This DJT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.94 USD, the upside of Digital World Acquisition Corp is -100.00%.
The range of the Intrinsic Value is - USD
Based on its market price of 17.94 USD and our intrinsic valuation, Digital World Acquisition Corp (DJT) is overvalued by 100.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | - | 0.00 | -100.0% |
| DCF (Growth 10y) | - | 0.00 | -100.0% |
| Fair Value | -1.85 - -1.85 | -1.85 | -110.32% |
| EPV | (1.55) - (2.02) | (1.79) | -110.0% |
| DDM - Stable | (2.95) - (7.31) | (5.13) | -128.6% |
| DDM - Multi | (11.89) - (23.08) | (15.71) | -187.6% |
| Market Cap (mil) | 5,086.58 |
| Beta | 1.35 |
| Outstanding shares (mil) | 283.53 |
| Enterprise Value (mil) | 4,950.26 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.68% |
| Cost of Debt | 7.00% |
| WACC | 10.67% |