As of 2025-10-14, the Intrinsic Value of American Public Education Inc (APEI) is 45.65 USD. This APEI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.03 USD, the upside of American Public Education Inc is 23.30%.
The range of the Intrinsic Value is 30.13 - 124.48 USD
Based on its market price of 37.03 USD and our intrinsic valuation, American Public Education Inc (APEI) is undervalued by 23.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.13 - 124.48 | 45.65 | 23.3% |
| DCF (Growth 10y) | 31.62 - 120.26 | 46.31 | 25.1% |
| DCF (EBITDA 5y) | 20.68 - 26.65 | 24.32 | -34.3% |
| DCF (EBITDA 10y) | 24.07 - 31.42 | 28.16 | -23.9% |
| Fair Value | 7.92 - 7.92 | 7.92 | -78.62% |
| P/E | 11.94 - 38.58 | 28.81 | -22.2% |
| EV/EBITDA | 16.32 - 27.85 | 23.45 | -36.7% |
| EPV | 36.59 - 49.30 | 42.94 | 16.0% |
| DDM - Stable | 19.13 - 111.77 | 65.45 | 76.7% |
| DDM - Multi | 19.36 - 86.71 | 31.51 | -14.9% |
| Market Cap (mil) | 669.13 |
| Beta | 0.53 |
| Outstanding shares (mil) | 18.07 |
| Enterprise Value (mil) | 585.32 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.04% |
| Cost of Debt | 5.08% |
| WACC | 6.63% |