Is ATGE undervalued or overvalued?
As of 2025-03-20, the Intrinsic Value of Adtalem Global Education Inc (ATGE) is 114.20 USD. This ATGE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.45 USD, the upside of Adtalem Global Education Inc is 14.80%. This means that ATGE is undervalued by 14.80%.
The range of the Intrinsic Value is 81.64 - 187.58 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 81.64 - 187.58 | 114.20 | 14.8% |
| DCF (Growth 10y) | 101.91 - 218.91 | 138.19 | 39.0% |
| DCF (EBITDA 5y) | 62.16 - 88.29 | 75.74 | -23.8% |
| DCF (EBITDA 10y) | 84.01 - 119.52 | 101.34 | 1.9% |
| Fair Value | 139.74 - 139.74 | 139.74 | 40.51% |
| P/E | 75.83 - 103.52 | 90.63 | -8.9% |
| EV/EBITDA | 54.73 - 81.61 | 63.67 | -36.0% |
| EPV | 55.26 - 76.63 | 65.94 | -33.7% |
| DDM - Stable | 43.43 - 117.02 | 80.22 | -19.3% |
| DDM - Multi | 51.53 - 109.32 | 70.20 | -29.4% |
| Market Cap (mil) | 3,705.51 |
| Beta | 1.41 |
| Outstanding shares (mil) | 37.26 |
| Enterprise Value (mil) | 4,161.47 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.15% |
| Cost of Debt | 6.24% |
| WACC | 9.42% |