As of 2025-05-17, the Intrinsic Value of Hailiang Education Group Inc (HLG) is 87.26 USD. This HLG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.30 USD, the upside of Hailiang Education Group Inc is 510.20%.
The range of the Intrinsic Value is 71.04 - 113.98 USD
Based on its market price of 14.30 USD and our intrinsic valuation, Hailiang Education Group Inc (HLG) is undervalued by 510.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.04 - 113.98 | 87.26 | 510.2% |
| DCF (Growth 10y) | 117.12 - 193.13 | 145.85 | 919.9% |
| DCF (EBITDA 5y) | 48.60 - 66.46 | 59.63 | 317.0% |
| DCF (EBITDA 10y) | 85.22 - 119.95 | 104.65 | 631.8% |
| Fair Value | 0.39 - 0.39 | 0.39 | -97.25% |
| P/E | 12.81 - 40.36 | 24.92 | 74.3% |
| EV/EBITDA | 15.37 - 35.80 | 27.03 | 89.0% |
| EPV | 19.76 - 26.74 | 23.25 | 62.6% |
| DDM - Stable | 22.75 - 48.32 | 35.53 | 148.5% |
| DDM - Multi | 63.78 - 109.84 | 81.11 | 467.2% |
| Market Cap (mil) | 368.63 |
| Beta | -0.01 |
| Outstanding shares (mil) | 25.78 |
| Enterprise Value (mil) | 368.63 |
| Market risk premium | 4.24% |
| Cost of Equity | 7.35% |
| Cost of Debt | 5.00% |
| WACC | 7.29% |