APEI
American Public Education Inc
Price:  
31.72 
USD
Volume:  
428,702.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

APEI Intrinsic Value

12.30 %
Upside

What is the intrinsic value of APEI?

As of 2025-07-12, the Intrinsic Value of American Public Education Inc (APEI) is 35.63 USD. This APEI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.72 USD, the upside of American Public Education Inc is 12.30%.

The range of the Intrinsic Value is 26.83 - 61.64 USD

Is APEI undervalued or overvalued?

Based on its market price of 31.72 USD and our intrinsic valuation, American Public Education Inc (APEI) is undervalued by 12.30%.

31.72 USD
Stock Price
35.63 USD
Intrinsic Value
Intrinsic Value Details

APEI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.83 - 61.64 35.63 12.3%
DCF (Growth 10y) 33.57 - 78.25 44.94 41.7%
DCF (EBITDA 5y) 22.97 - 30.66 26.99 -14.9%
DCF (EBITDA 10y) 28.44 - 39.15 33.70 6.3%
Fair Value 6.79 - 6.79 6.79 -78.60%
P/E 11.10 - 35.89 26.43 -16.7%
EV/EBITDA 17.86 - 29.74 24.80 -21.8%
EPV 38.79 - 53.65 46.22 45.7%
DDM - Stable 12.93 - 49.21 31.07 -2.0%
DDM - Multi 17.06 - 50.15 25.42 -19.9%

APEI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 572.23
Beta 0.77
Outstanding shares (mil) 18.04
Enterprise Value (mil) 452.76
Market risk premium 4.60%
Cost of Equity 6.91%
Cost of Debt 5.33%
WACC 6.47%