Trump Media & Technology Group Corp.

Where It Passes

Where It Falls Short

• Valuation0% pass✓ 8✗ 20▾

  No clean pass — all 13 investors flag at least one valuation criterion

  Price / 3-yr avg EPS

  ✗Graham<= 15x

  Price-to-Book Ratio0.8x

  ✓Graham<= 1.5x

  P/E x P/B

  ✗Graham<= 22.5

  Basic earnings-growth PEG (dividends excluded)

  ✗Lynch< 1.0 (ideally < 0.5)

  EBIT / Enterprise Value-25.6%

  ✗Greenblatt> 10%

  Earnings Yield + ROC AssessmentEY=-25.6%, ROC=-100.7%

  ✗GreenblattBoth EY > 10% and ROC > 25%

  Price / EPS

  ✗Dreman< 12x✗Templeton< 12x (fixed ceiling; proxy for the market's cheapest 40%)

  Price / (CFO / Shares)86.3x

  ✗Dreman< 8x

  Price / Book Value per Share0.8x

  ✓Dreman< 1.2x✓Templeton< 1.5x✓SchlossP/B <= 0.80x (app cutoff)

  Valuation ReasonablenessOE Yield=-55.4%

  ✗MungerP/E < 25 or Owner Earnings Yield > 5%

  P/E or FCF YieldFCF Yield=1.1%

  ✗PabraiP/E < 15 or FCF Yield > 10%

  P/B or P/E vs. Historical AverageP/B=0.8x

  ✓MarksP/E < 15 or P/B < 2.0

  Discount to Intrinsic ValueN/A (negative normalized EPS)

  ✗Marks>= 20% below intrinsic value

  Price / FCF per Share89.8x

  ✗Ackman<= 25

  Price vs. Trailing Low100% of trailing low ($4.64)

  ✓Templeton<= 120% of trailing low (certified split-adjusted live window)

  Net income / market capitalization-65.01%; #5188/6340 (top 81.8%)

  ✗AsnessTop 30% of eligible cross-section✗OshaughnessyTop 10% of eligible cross-section

  Positive book equity / market capitalization+1.1163; #1307/6449 (top 20.3%)

  ✓AsnessTop 30% of eligible cross-section

  Price / Diluted EPS

  ✗NeffP/E <= 15x (app proxy for a P/E 40%-60% below the market)

  (EPS CAGR % + Dividend Yield %) / P/E

  ✗Neff> 0.7 (Neff's published traditional edge)

  Price / Tangible Book Value per Share0.85x

  ✓SchlossP/TBV <= 1.00x (app cutoff)

  Book Value per Share Change

  ✗SchlossLatest BVPS >= earliest BVPS over >= 3 years (app rule)

  Revenue / market capitalization+0.0050; #4925/5247 (top 93.9%)

  ✗OshaughnessyTop 10% of eligible cross-section

  (Operating cash flow - capex) / market capitalization-1.26%; #2690/4519 (top 59.5%)

  ✗OshaughnessyTop 10% of eligible cross-section

  Trailing six-month price return through the evaluation date-50.16%; #5163/6202 (top 83.2%)

  ✗OshaughnessyTop 10% of eligible cross-section
• Growth0% pass✓ 1✗ 12▾

  No clean pass — all 8 investors flag at least one growth criterion

  EPS Growth (3-yr avg, 10-yr window)

  ✗Graham>= 33% growth

  Basic earnings-growth PEG (dividends excluded)

  ✗Lynch< 1.0 (ideally < 0.5)

  3-5 Year EPS CAGR

  ✗Lynch15-30% (Fast Grower); > 0% to pass

  Inventory Growth vs Revenue GrowthN/A (no inventory)

  ✓LynchInventory growth < Revenue growth

  EPS Growth Direction$0.58 (2022) -> $-2.80 (2025)

  ✗DremanPositive over recent years

  EPS CAGR

  ✗Dreman> 5% annualized

  Positive Net Income Frequency1/5 years positive

  ✗MarksPositive net income in >= 7 of last 10 years

  3yr Median Revenue Growth1.8%

  ✗Ackman>= 5%

  Positive EPS Growth Frequency0/3 years with positive EPS growth

  ✗AckmanPositive EPS growth in >= 3 of last 5 years

  5-Year EPS CAGR

  ✗Templeton> 0% (5-year EPS CAGR)

  Revenue growth vs. gross and operating margin trendgross margin 96.0% -> 54.5%, operating margin -386.5% -> -15560.8%

  ✗SleepRevenue rising; gross margin flat or falling; operating margin holding

  5-year Revenue CAGR

  ✗SleepCAGR > 7%

  3-5 Year Diluted EPS CAGR

  ✗Neff7%-20% annualized
• Efficiency0% pass✗ 11▾

  All 8 investors flag DJT's efficiency

  Current Ratio0.74

  ✗Graham>= 2.0

  ROIC (3-5 yr avg)-19.0%

  ✗Buffett> 10%

  ROIC - WACC-29.0%

  ✗BuffettPositive (WACC = 10%)

  EBIT / (NWC + Net Fixed Assets)-100.7%

  ✗Greenblatt> 25%

  Current Ratio Change YoY45.33 -> 1.23

  ✗PiotroskiIncreased YoY

  Revenue / Total Assets Change YoY0.00x -> 0.00x

  ✗PiotroskiImproved YoY

  Current Assets / Current Liabilities0.74

  ✗Dreman> 1.5

  Return on Invested Capital-17.5%

  ✗Munger> 15%

  ROIC (high and growing)FY2023: ROIC=unavailable; FY2024: ROIC=-15.9%; FY2025: ROIC=-17.5%

  ✗AkreLatest 3 consecutive FYs: ROIC > 15% in each

  Reinvestment Rate x ROICN/A (non-positive net income)

  ✗AkreReinvestment Rate * ROIC > 10%

  ROIC (5-year)0/2 years above 12% (latest -17.5%)

  ✗SleepROIC > 12% in a majority of years
• Valuation models0% pass✗ 2▾

  DJT overvalued: all 2 models price fair value below $4.64 (median $0.63)

  Munger fair value$0.56

  ✗Munger-728.6% margin vs $4.64

  Ackman fair value$0.69

  ✗Ackman-572.5% margin vs $4.64
• Profitability6% pass✓ 3✗ 32▾

  15 of 16 flag DJT's profitability — Graham, Buffett, Lynch +12 more

  Positive EPS (10 years)1/5 years positive

  ✗GrahamPositive EPS every year for 10 years

  EPS Growth (3-yr avg, 10-yr window)

  ✗Graham>= 33% growth

  Net Income Positive (10+ years)1/5 years positive

  ✗BuffettPositive every year for 10+ years

  ROE (up to 5-year arithmetic mean)-43.6%

  ✗Buffett> 15% arithmetic mean (app rule)

  Operating Margin (10-yr trend)-15560.8% (latest)

  ✗BuffettStable or rising over 10 years

  Free Cash Flow Proxy$-705.5M

  ✗BuffettPositive and growing

  Earnings Variance (10-yr CoV)

  ✗BuffettCoV < 0.3

  Retained Earnings Effectiveness

  ✗Buffett$1 retained -> > $1 market value created

  Basic earnings-growth PEG (dividends excluded)

  ✗Lynch< 1.0 (ideally < 0.5)

  3-5 Year EPS CAGR

  ✗Lynch15-30% (Fast Grower); > 0% to pass

  ROE-58.2%

  ✗Lynch> 15%

  EBIT / Enterprise Value-25.6%

  ✗Greenblatt> 10%

  Earnings Yield + ROC AssessmentEY=-25.6%, ROC=-100.7%

  ✗GreenblattBoth EY > 10% and ROC > 25%

  Net Income / Total Assets-27.09%

  ✗PiotroskiROA > 0

  ROA Change YoY-42.72% -> -27.09% (delta: +15.63%)

  ✓PiotroskiCurrent ROA > Prior ROA

  (CFO / Total Assets) vs ROACFO/Assets=0.56%, ROA=-27.09%

  ✓PiotroskiCFO/Assets > ROA

  Gross Margin Change YoY82.9% -> 54.5%

  ✗PiotroskiImproved YoY

  Pre-Tax Income / Revenue-12890.3%

  ✗Dreman>= 8%

  Net Income / Shareholders' Equity-58.2%

  ✗Dreman> 12%

  Margin of SafetyP/B=0.8x

  ✓PabraiP/B < 1.5 or P/E < 15

  Return on Equity-43.6% (3-yr avg)

  ✗AkreROE > 20% (3-year avg)

  Discount to Intrinsic ValueN/A (negative normalized EPS)

  ✗Marks>= 20% below intrinsic value

  Positive Net Income Frequency1/5 years positive

  ✗MarksPositive net income in >= 7 of last 10 years

  Operating Income / Revenue-8210.7%

  ✗Ackman>= 15%

  Net Income / Shareholders Equity-58.2%

  ✗Ackman>= 15%

  5-Year EPS CAGR

  ✗Templeton> 0% (5-year EPS CAGR)

  Operating Margin Trend-386.5% (2023) -> -15560.8% (2025)

  ✗TempletonNon-negative operating-margin trend over 3 years

  Revenue growth vs. gross and operating margin trendgross margin 96.0% -> 54.5%, operating margin -386.5% -> -15560.8%

  ✗SleepRevenue rising; gross margin flat or falling; operating margin holding

  Net income / market capitalization-65.01%; #5188/6340 (top 81.8%)

  ✗AsnessTop 30% of eligible cross-section✗OshaughnessyTop 10% of eligible cross-section

  Gross profit / total assets+0.08%; #3452/3702 (top 93.2%)

  ✗AsnessTop 30% of eligible cross-section

  Net income / positive book equity-58.24%; #4300/5226 (top 82.3%)

  ✗AsnessTop 30% of eligible cross-section

  Negative 5-year standard deviation of ROA-6.8693; #5661/5884 (top 96.2%)

  ✗AsnessTop 30% of eligible cross-section

  3-5 Year Diluted EPS CAGR

  ✗Neff7%-20% annualized

  Positive Diluted-EPS Years

  ✗Schloss>= 70% positive over 5-10 observed years (app rule)
• Verdicts6% pass✓ 1✗ 15▾

  Split decision: 14 FAIL · 1 PASS · 1 NEUTRAL

  Overall verdict

  ✗GrahamFAIL (1/9)✗BuffettFAIL (0/9)✗LynchFAIL (2/7)✗GreenblattRank #2666✗PiotroskiFAIL (F-Score 3)✗DremanFAIL (3/11)✗MungerFAIL (0/4)✗PabraiFAIL (1/3)✗AkreFAIL (1/6)✗MarksFAIL (1/5)✗AckmanFAIL (1/9)✓TempletonPASS (4/8)✗SleepFAIL (0/6)✗AsnessFAIL (Rank #2156/2370 (Top 91.0%))✗NeffFAIL (1/6)✗SchlossFAIL (3/7)•OshaughnessyNEUTRAL (Not ranked)
• Cash Flow10% pass✓ 2✗ 10▾

  9 of 10 flag DJT's cash flow — Buffett, Lynch, Dreman +6 more

  Free Cash Flow Proxy$-705.5M

  ✗BuffettPositive and growing

  FCF Positive and Growing$-16.3M

  ✗LynchPositive and growing

  Operating Cash Flow$14.8M

  ✓PiotroskiCFO > 0

  (CFO / Total Assets) vs ROACFO/Assets=0.56%, ROA=-27.09%

  ✓PiotroskiCFO/Assets > ROA

  Price / (CFO / Shares)86.3x

  ✗Dreman< 8x

  P/E or FCF YieldFCF Yield=1.1%

  ✗PabraiP/E < 15 or FCF Yield > 10%

  FCF Positive1/4 years FCF positive

  ✗MarksPositive FCF in majority of recent years

  (OCF - CapEx) / Market Cap-1.3%

  ✗Ackman>= 4%

  Price / FCF per Share89.8x

  ✗Ackman<= 25

  Positive Operating Cash Flow frequency1/5 years positive

  ✗SleepPositive OCF in >= 70% of available years

  Operating Cash Flow - Capital Expenditures$-16.3M

  ✗Neff> $0 (app proxy for a strong fundamental case)

  (Operating cash flow - capex) / market capitalization-1.26%; #2690/4519 (top 59.5%)

  ✗OshaughnessyTop 10% of eligible cross-section
• Debt & Leverage17% pass✓ 5✗ 10▾

  10 of 12 flag DJT's debt & leverage — Graham, Buffett, Lynch +7 more

  LT Debt vs Net Current AssetsLT Debt $0.0M vs NCA $-265.2M

  ✗GrahamLT Debt <= Net Current Assets

  Debt/Equity & Interest CoverageD/E: 0.68, IC: -11.4x

  ✗BuffettD/E < 0.5 AND Interest Coverage > 5x

  Total Debt / Equity0.68

  ✗Lynch< 0.33

  Cash - Long-term Debt$182.3M

  ✓LynchPositive preferred

  LT Debt / Total Assets Change0.00% -> 0.02%

  ✗PiotroskiDecreased YoY

  Current Assets / Current Liabilities0.74

  ✗Dreman> 1.5✗SchlossCurrent ratio >= 1.50x (app cutoff)

  Total Debt / Shareholders' Equity0.68

  ✓Dreman< 0.8✓Templeton< 1.0 (fixed cap; proxy for below-sector-median leverage)✓SchlossD/E < 1.00x

  Debt Levels0.68

  ✗MungerDebt/Equity < 0.5✗AkreDebt/Equity < 0.3

  Interest Coverage & Debt/EBITDAIC=-11.4x, D/EBITDA=N/A

  ✗MarksInterest Coverage > 3x; Debt/EBITDA < 4x

  Total Debt / Shareholders Equity0.68

  ✓Ackman<= 1.0

  Negative debt-to-equity (higher means less debt)-0.6773; #2792/4210 (top 66.3%)

  ✗AsnessTop 30% of eligible cross-section