The Discounted Cash Flow (DCF) valuation of IDP Education Ltd (IEL.AX) is 8.07 AUD. With the latest stock price at 9.85 AUD, the upside of IDP Education Ltd based on DCF is -18.1%.
Based on the latest price of 9.85 AUD and our DCF valuation, IDP Education Ltd (IEL.AX) is a sell. selling IEL.AX stocks now will result in a potential gain of 18.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.9% | 8.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 5.45 - 14.86 | 8.07 |
| Upside | -44.7% - 50.9% | -18.1% |