The Discounted Cash Flow (DCF) valuation of Aspen Group Inc (ASPU) is (11.50) USD. With the latest stock price at 0.11 USD, the upside of Aspen Group Inc based on DCF is -10973.2%.

Is ASPU a buy or a sell?

Based on the latest price of 0.11 USD and our DCF valuation, Aspen Group Inc (ASPU) is a sell. Selling ASPU stocks now will result in a potential gain of 10973.2%.

Note: valuation result may not be accurate due to the company's negative earnings.

	Range	Selected
WACC / Discount Rate	6.6% - 6.9%	6.7%
Long-term Growth Rate	3.0% - 5.0%	4.0%
Fair Price	(19.31) - (8.38)	(11.50)
Upside	-18353.2% - -8024.3%	-10973.2%

0.11 USD

Stock Price

(11.50) USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

ASPU DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	04-2024	04-2025	04-2026	04-2027	04-2028	04-2029

Revenue	51	42	47	51	56	62
% Growth	23%	-19%	11%	10%	10%	10%

Cost of goods sold	(16)	(13)	(13)	(14)	(14)	(15)
% of Revenue	32%	30%	29%	27%	26%	24%

Selling, G&A expenses	(36)	(29)	(32)	(35)	(39)	(43)
% of Revenue	69%	69%	69%	69%	69%	69%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(13)	(11)	(12)	(13)	(14)	(16)
% of Revenue	25%	25%	25%	25%	25%	25%

Tax expense	(0)	0	0	0	0	0
Tax rate	1%	1%	1%	1%	1%	1%

Net profit	(14)	(10)	(11)	(11)	(11)	(12)
% Margin	-26%	-24%	-23%	-22%	-20%	-19%