The Discounted Cash Flow (DCF) valuation of Laureate Education Inc (LAUR) is 27.49 USD. With the latest stock price at 19.61 USD, the upside of Laureate Education Inc based on DCF is 40.2%.
Based on the latest price of 19.61 USD and our DCF valuation, Laureate Education Inc (LAUR) is a buy. buying LAUR stocks now will result in a potential gain of 40.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.3% | 9.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 22.95 - 34.50 | 27.49 |
| Upside | 17.0% - 76.0% | 40.2% |