The Discounted Cash Flow (DCF) valuation of Grand Canyon Education Inc (LOPE) is 197.31 USD. With the latest stock price at 169.99 USD, the upside of Grand Canyon Education Inc based on DCF is 16.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.2% | 8.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 143.77 - 333.67 | 197.31 |
| Upside | -15.4% - 96.3% | 16.1% |