LOPE
Grand Canyon Education Inc
Price:  
136.14 
USD
Volume:  
131,094.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LOPE Intrinsic Value

25.60 %
Upside

As of 2024-11-04, the Intrinsic Value of Grand Canyon Education Inc (LOPE) is 170.93 USD. This LOPE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 136.14 USD, the upside of Grand Canyon Education Inc is 25.60%.

The range of the Intrinsic Value is 130.79 - 257.67 USD

136.14 USD
Stock Price
170.93 USD
Intrinsic Value
Intrinsic Value Details

LOPE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 130.79 - 257.67 170.93 25.6%
DCF (Growth 10y) 163.57 - 307.52 209.39 53.8%
DCF (EBITDA 5y) 122.08 - 152.48 139.14 2.2%
DCF (EBITDA 10y) 149.95 - 189.01 170.68 25.4%
Fair Value 37.23 - 37.23 37.23 -72.66%
P/E 127.76 - 161.01 139.27 2.3%
EV/EBITDA 81.38 - 142.99 115.93 -14.8%
EPV 56.20 - 66.18 61.19 -55.1%
DDM - Stable 46.13 - 104.55 75.34 -44.7%
DDM - Multi 60.57 - 108.29 77.84 -42.8%

LOPE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,010.68
Beta 1.11
Outstanding shares (mil) 29.46
Enterprise Value (mil) 3,769.37
Market risk premium 4.60%
Cost of Equity 11.85%
Cost of Debt 4.48%
WACC 7.68%