The Discounted Cash Flow (DCF) valuation of Grand Canyon Education Inc (LOPE) is 164.85 USD. With the latest stock price at 153.80 USD, the upside of Grand Canyon Education Inc based on DCF is 7.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.7% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 120.91 - 275.62 | 164.85 |
| Upside | -21.4% - 79.2% | 7.2% |