LOPE
Grand Canyon Education Inc
Price:  
172.78 
USD
Volume:  
155,307.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LOPE Intrinsic Value

26.90 %
Upside

What is the intrinsic value of LOPE?

As of 2025-07-15, the Intrinsic Value of Grand Canyon Education Inc (LOPE) is 219.32 USD. This LOPE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 172.78 USD, the upside of Grand Canyon Education Inc is 26.90%.

The range of the Intrinsic Value is 157.28 - 383.45 USD

Is LOPE undervalued or overvalued?

Based on its market price of 172.78 USD and our intrinsic valuation, Grand Canyon Education Inc (LOPE) is undervalued by 26.90%.

172.78 USD
Stock Price
219.32 USD
Intrinsic Value
Intrinsic Value Details

LOPE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 157.28 - 383.45 219.32 26.9%
DCF (Growth 10y) 191.04 - 441.71 260.24 50.6%
DCF (EBITDA 5y) 139.60 - 167.24 151.15 -12.5%
DCF (EBITDA 10y) 171.66 - 212.30 189.06 9.4%
Fair Value 40.51 - 40.51 40.51 -76.56%
P/E 123.47 - 196.74 162.28 -6.1%
EV/EBITDA 97.04 - 173.83 124.61 -27.9%
EPV 70.54 - 88.46 79.50 -54.0%
DDM - Stable 54.36 - 145.23 99.80 -42.2%
DDM - Multi 72.04 - 154.66 98.85 -42.8%

LOPE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,901.77
Beta 0.81
Outstanding shares (mil) 28.37
Enterprise Value (mil) 4,757.26
Market risk premium 4.60%
Cost of Equity 10.73%
Cost of Debt 4.48%
WACC 7.10%