Daily Journal Corporation (DJCO)

Industry: Software - Application Model: Peers Multiples Valuation

Valuation Snapshot

Ticker	Rank	Name	Rev TTM (M)	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
RDVT	439	Red Violet, Inc.	86	61.57	61.57	32.04	32.04	35.72	54.90
002908.SZ	440	Guangdong Tecsun S	85	277.38	387.48	164.58	204.17	-	215.10
WKME	441	WalkMe Ltd.	84	-	-	-	-	-	-
EINC.TO	442	E Automotive Inc.	84	-	-	-	-	-	-
PX1.NZ	443	Plexure Group Limi	83	-	-	-	-	9.23	-
V3S.DE	444	Vectron Systems AG	82	-	-	50.80	55.76	-	-
0DWV.L	445	cBrain A/S	80	37.09	26.14	22.84	16.10	32.93	19.05
DJCO	446	Daily Journal Corp	79	6.01	6.01	4.45	4.45	45.67	88.52
EVS.AX	447	Envirosuite Limite	79	-	-	-	-	-	-
688579.SS	448	Dareway Software C	78	73.76	76.90	61.90	64.23	197.12	93.09
3570.TWO	449	Otsuka Information	78	14.19	14.19	8.36	8.36	9.24	9.16
9600.HK	450	Newlink Technology	77	-	-	-	-	-	-
5301.KL	451	CTOS Digital Bhd	76	22.85	22.85	18.37	18.37	36.00	32.10
300075.SZ	452	Beijing eGOVA Co,.	76	-	-	-	-	-	-
108860.KQ	453	Selvas AI Inc.	76	-	-	180.41	180.41	1,378.66	557.72
300663.SZ	454	Client Service Int	76	-	-	-	-	654.02	-

Line Item	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
Winsorized Median Multiple	29.97	24.49	27.44	25.21	34.33	32.10
Full Range Median Multiple	49.33	43.85	41.42	43.90	35.86	54.90
Industry Multiple	81.14	98.19	67.41	72.43	294.12	140.16
Market Implied Multiple	9.36	9.36	6.90	6.90	70.76	137.15
Company (DJCO) Multiple	6.01	6.01	4.45	4.45	45.67	88.52
(*) Net Income / EBITDA / Revenue	97	97	132	132	13	7
Winsorized Enterprise Value	N/A	N/A	3,629	3,334	443	214
Full Range Median Enterprise Value	N/A	N/A	5,478	5,806	462	365
(-) Net Debt	7	7	7	7	7	7
Winsorized Equity Value	2,899	2,369	3,622	3,326	435	206
Full Range Median Equity Value	4,771	4,241	5,471	5,799	455	358
(/) Shares Outstanding	1	1	1	1	1	1
Winsorized Fair Value	$2,104.34	$1,719.61	$2,629.48	$2,414.95	$316.08	$149.76
Full Range Median Fair Value	$3,463.81	$3,079.09	$3,971.97	$4,209.93	$330.46	$259.87
Current Price	$657.15	$657.15	$657.15	$657.15	$657.15	$657.15
Upside / Downside	220.22%	161.68%	300.13%	267.49%	-51.90%	-77.21%
Safety Margin	30.0%	30.0%	30.0%	30.0%	30.0%	30.0%
Buy Price	$1,473.04	$1,203.73	$1,840.64	$1,690.47	$221.25	$104.83
Buy / Don't Buy	BUY	BUY	BUY	BUY	Don’t Buy	Don’t Buy