What is the intrinsic value of KME.AX?

As of 2025-07-12, the Intrinsic Value of Kip McGrath Education Centres Ltd (KME.AX) is 0.30 AUD. This KME.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.57 AUD, the upside of Kip McGrath Education Centres Ltd is -47.40%.

The range of the Intrinsic Value is 0.17 - 1.56 AUD

Is KME.AX undervalued or overvalued?

Based on its market price of 0.57 AUD and our intrinsic valuation, Kip McGrath Education Centres Ltd (KME.AX) is overvalued by 47.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.17 - 1.56	0.30	-47.4%
DCF (Growth 10y)	0.50 - 4.75	0.89	55.4%
DCF (EBITDA 5y)	0.69 - 1.01	0.84	47.9%
DCF (EBITDA 10y)	0.84 - 1.31	1.05	84.6%
Fair Value	0.18 - 0.18	0.18	-69.10%
P/E	0.26 - 0.44	0.34	-40.8%
EV/EBITDA	0.72 - 1.09	0.87	52.7%
EPV	0.95 - 1.36	1.16	103.0%
DDM - Stable	0.47 - 4.13	2.30	303.9%
DDM - Multi	0.46 - 3.17	0.81	42.4%