As of 2024-12-12, the Intrinsic Value of Laureate Education Inc (LAUR) is
23.31 USD. This LAUR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.28 USD, the upside of Laureate Education Inc is
20.90%.
The range of the Intrinsic Value is 19.44 - 29.31 USD
23.31 USD
Intrinsic Value
LAUR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.44 - 29.31 |
23.31 |
20.9% |
| DCF (Growth 10y) |
22.71 - 33.70 |
27.04 |
40.2% |
| DCF (EBITDA 5y) |
24.69 - 30.85 |
28.56 |
48.1% |
| DCF (EBITDA 10y) |
26.64 - 34.93 |
31.21 |
61.9% |
| Fair Value |
35.84 - 35.84 |
35.84 |
85.90% |
| P/E |
26.89 - 31.90 |
30.42 |
57.8% |
| EV/EBITDA |
23.27 - 35.63 |
29.99 |
55.5% |
| EPV |
12.00 - 16.01 |
14.01 |
-27.4% |
| DDM - Stable |
10.57 - 20.71 |
15.64 |
-18.9% |
| DDM - Multi |
11.25 - 16.96 |
13.51 |
-29.9% |
LAUR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,905.11 |
| Beta |
0.99 |
| Outstanding shares (mil) |
150.68 |
| Enterprise Value (mil) |
2,923.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.91% |
| Cost of Debt |
6.79% |
| WACC |
9.63% |