As of 2025-12-31, the Intrinsic Value of Adtalem Global Education Inc (ATGE) is 182.16 USD. This ATGE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.00 USD, the upside of Adtalem Global Education Inc is 75.20%.
The range of the Intrinsic Value is 127.88 - 324.62 USD
Based on its market price of 104.00 USD and our intrinsic valuation, Adtalem Global Education Inc (ATGE) is undervalued by 75.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 127.88 - 324.62 | 182.16 | 75.2% |
| DCF (Growth 10y) | 151.95 - 362.62 | 210.56 | 102.5% |
| DCF (EBITDA 5y) | 76.33 - 109.73 | 92.66 | -10.9% |
| DCF (EBITDA 10y) | 106.09 - 149.83 | 126.58 | 21.7% |
| Fair Value | 173.91 - 173.91 | 173.91 | 67.22% |
| P/E | 97.25 - 128.96 | 113.75 | 9.4% |
| EV/EBITDA | 50.60 - 92.56 | 74.64 | -28.2% |
| EPV | 83.14 - 115.06 | 99.10 | -4.7% |
| DDM - Stable | 66.21 - 205.89 | 136.05 | 30.8% |
| DDM - Multi | 84.08 - 205.68 | 119.65 | 15.0% |
| Market Cap (mil) | 3,778.32 |
| Beta | 0.51 |
| Outstanding shares (mil) | 36.33 |
| Enterprise Value (mil) | 4,066.78 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.20% |
| Cost of Debt | 6.37% |
| WACC | 7.82% |