What is the intrinsic value of GEHI?
As of 2025-05-31, the Intrinsic Value of Gravitas Education Holdings Inc (GEHI) is
12.30 USD. This GEHI valuation is based on the model Peter Lynch Fair Value.
With the current market price of 13.23 USD, the upside of Gravitas Education Holdings Inc is
-7.05%.
Is GEHI undervalued or overvalued?
Based on its market price of 13.23 USD and our intrinsic valuation, Gravitas Education Holdings Inc (GEHI) is overvalued by 7.05%.
12.30 USD
Intrinsic Value
GEHI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,452.27) - (392.96) |
(607.31) |
-4689.3% |
| DCF (Growth 10y) |
(470.74) - (1,642.85) |
(709.66) |
-5462.8% |
| DCF (EBITDA 5y) |
(153.85) - (295.69) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(243.11) - (415.55) |
(1,234.50) |
-123450.0% |
| Fair Value |
12.30 - 12.30 |
12.30 |
-7.05% |
| P/E |
10.04 - 13.88 |
13.04 |
-1.5% |
| EV/EBITDA |
(3.14) - (7.29) |
(6.16) |
-146.6% |
| EPV |
(33.05) - (47.65) |
(40.35) |
-405.0% |
| DDM - Stable |
15.66 - 52.00 |
33.83 |
155.6% |
| DDM - Multi |
(138.55) - (382.82) |
(206.44) |
-1660.0% |
GEHI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
36.52 |
| Beta |
0.58 |
| Outstanding shares (mil) |
2.76 |
| Enterprise Value (mil) |
16.72 |
| Market risk premium |
5.00% |
| Cost of Equity |
11.63% |
| Cost of Debt |
5.00% |
| WACC |
7.65% |