As of 2025-05-16, the Intrinsic Value of Lincoln Educational Services Corp (LINC) is 27.50 USD. This LINC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.21 USD, the upside of Lincoln Educational Services Corp is 29.7%.

The range of the Intrinsic Value is 17.35 - 72.78 USD.

Is LINC undervalued or overvalued?

Based on its market price of 21.21 USD and our intrinsic valuation, Lincoln Educational Services Corp (LINC) is undervalued by 29.7%.

21.21 USD

Stock Price

27.50 USD

Intrinsic Value

Intrinsic Value Details

LINC Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	17.35 - 72.78	27.50	29.7%
DCF (Growth Exit 10Y)	24.34 - 101.86	38.63	82.1%
DCF (EBITDA Exit 5Y)	11.08 - 20.21	15.69	-26.0%
DCF (EBITDA Exit 10Y)	16.99 - 31.18	23.57	11.1%
Peter Lynch Fair Value	7.83 - 7.83	7.83	-63.09%
P/E Multiples	1.72 - 12.55	8.71	-58.9%
EV/EBITDA Multiples	3.49 - 14.53	8.58	-59.6%
Dividend Discount Model - Stable	2.8 - 15.82	9.31	-56.1%
Dividend Discount Model - Multi Stages	13.05 - 60.85	21.90	3.3%

LINC Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Universal Technical Institute Inc	24.5 - 169.43	41.98	24.5%
Afya Ltd	28.62 - 48.38	36.12	86.7%
American Public Education Inc	22.39 - 75.88	32.61	17.3%
Hailiang Education Group Inc	0.39 - 0.39	0.39	-97.2%
Vitru Ltd	(3.80) - 190.88	7.43	-18.1%
Bright Scholar Education Holdings Ltd	0.27 - 0.28	0.28	-84.0%
RYB Education Inc	3.04 - 3.04	3.04	340.2%
Puxin Ltd	1.05 - 7.62	4.55	234.7%

LINC Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	670
Beta	1.18
Outstanding shares (mil)	32
Enterprise Value (mil)	640

Market risk premium	5.1%
Cost of Equity	7.8%
Cost of Debt	4.9%
WACC	7.6%