The Discounted Cash Flow (DCF) valuation of Laureate Education Inc (LAUR) is 23.29 USD. With the latest stock price at 18.93 USD, the upside of Laureate Education Inc based on DCF is 23.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 11.0% | 9.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 19.41 - 29.33 | 23.29 |
| Upside | 2.6% - 54.9% | 23.1% |