The Discounted Cash Flow (DCF) valuation of Laureate Education Inc (LAUR) is 29.35 USD. With the latest stock price at 22.50 USD, the upside of Laureate Education Inc based on DCF is 30.4%.
Based on the latest price of 22.50 USD and our DCF valuation, Laureate Education Inc (LAUR) is a buy. buying LAUR stocks now will result in a potential gain of 30.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.8% | 8.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 22.73 - 42.57 | 29.35 |
| Upside | 1.0% - 89.2% | 30.4% |