The Discounted Cash Flow (DCF) valuation of Laureate Education Inc (LAUR) is 35.45 USD. With the latest stock price at 29.28 USD, the upside of Laureate Education Inc based on DCF is 21.1%.
Based on the latest price of 29.28 USD and our DCF valuation, Laureate Education Inc (LAUR) is a buy. buying LAUR stocks now will result in a potential gain of 21.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.6% | 8.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 26.51 - 55.43 | 35.45 |
| Upside | -9.4% - 89.3% | 21.1% |