LOPE
Grand Canyon Education Inc
Price:  
135.57 
USD
Volume:  
452,429.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LOPE Intrinsic Value

%
Upside

As of 2024-06-24, the Intrinsic Value of Grand Canyon Education Inc (LOPE) is 161.21 USD. This LOPE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 135.57 USD, the upside of Grand Canyon Education Inc is %.

The range of the Intrinsic Value is 118.80 - 266.40 USD

135.57 USD
Stock Price
161.21 USD
Intrinsic Value
Intrinsic Value Details

LOPE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 118.80 - 266.40 161.21 18.9%
DCF (Growth 10y) 150.33 - 323.05 200.24 47.7%
DCF (EBITDA 5y) 97.00 - 131.47 113.93 -16.0%
DCF (EBITDA 10y) 125.00 - 169.06 146.02 7.7%
Fair Value 35.88 - 35.88 35.88 -73.53%
P/E 106.36 - 156.14 129.32 -4.6%
EV/EBITDA 66.47 - 144.74 109.66 -19.1%
EPV 57.60 - 69.55 63.58 -53.1%
DDM - Stable 49.91 - 127.67 88.79 -34.5%
DDM - Multi 57.53 - 117.25 77.49 -42.8%

LOPE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,031.85
Beta 1.03
Outstanding shares (mil) 29.74
Enterprise Value (mil) 3,835.64
Market risk premium 4.60%
Cost of Equity 10.56%
Cost of Debt 4.62%
WACC 7.09%