ATGE
Adtalem Global Education Inc
Price:  
117.08 
USD
Volume:  
355,243.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATGE Intrinsic Value

22.40 %
Upside

What is the intrinsic value of ATGE?

As of 2025-07-19, the Intrinsic Value of Adtalem Global Education Inc (ATGE) is 143.29 USD. This ATGE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 117.08 USD, the upside of Adtalem Global Education Inc is 22.40%.

The range of the Intrinsic Value is 98.53 - 263.19 USD

Is ATGE undervalued or overvalued?

Based on its market price of 117.08 USD and our intrinsic valuation, Adtalem Global Education Inc (ATGE) is undervalued by 22.40%.

117.08 USD
Stock Price
143.29 USD
Intrinsic Value
Intrinsic Value Details

ATGE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 98.53 - 263.19 143.29 22.4%
DCF (Growth 10y) 124.64 - 312.39 176.09 50.4%
DCF (EBITDA 5y) 75.28 - 95.79 87.15 -25.6%
DCF (EBITDA 10y) 102.16 - 135.42 119.55 2.1%
Fair Value 161.61 - 161.61 161.61 38.04%
P/E 95.94 - 130.07 112.15 -4.2%
EV/EBITDA 59.97 - 87.42 71.17 -39.2%
EPV 67.20 - 94.53 80.86 -30.9%
DDM - Stable 57.64 - 184.47 121.05 3.4%
DDM - Multi 62.08 - 155.52 88.86 -24.1%

ATGE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,206.68
Beta 0.71
Outstanding shares (mil) 35.93
Enterprise Value (mil) 4,539.85
Market risk premium 4.60%
Cost of Equity 9.00%
Cost of Debt 6.24%
WACC 8.51%