As of 2024-12-14, the Intrinsic Value of American Public Education Inc (APEI) is
6.83 USD. This APEI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.29 USD, the upside of American Public Education Inc is
-69.40%.
The range of the Intrinsic Value is 4.78 - 46.42 USD
APEI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.78 - 46.42 |
6.83 |
-69.4% |
| DCF (Growth 10y) |
23.40 - 418.54 |
42.89 |
92.4% |
| DCF (EBITDA 5y) |
7.09 - 9.29 |
8.34 |
-62.6% |
| DCF (EBITDA 10y) |
14.84 - 21.26 |
18.17 |
-18.5% |
| Fair Value |
4.56 - 4.56 |
4.56 |
-79.53% |
| P/E |
4.69 - 20.46 |
15.06 |
-32.4% |
| EV/EBITDA |
12.93 - 26.01 |
19.45 |
-12.7% |
| EPV |
37.34 - 54.03 |
45.69 |
105.0% |
| DDM - Stable |
11.09 - 185.34 |
98.21 |
340.6% |
| DDM - Multi |
0.62 - 15.29 |
1.68 |
-92.5% |
APEI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
394.76 |
| Beta |
1.58 |
| Outstanding shares (mil) |
17.71 |
| Enterprise Value (mil) |
326.10 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.10% |
| Cost of Debt |
6.08% |
| WACC |
6.56% |