Scienjoy Holding Corp (SJ) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Scienjoy Holding Corp (US:SJ), trading at 1.00. In 2025, Scienjoy Holding Corp generated $1.24 Billion in revenue and $69.67 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Scienjoy Holding Corp is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 1.00
- Recent Revenue (2025): $1.24 Billion
- Free Cash Flow (2025): $69.67 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.